| 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 | Nine Months Ended | ||||||
September 30, | September 30, | ||||||
(In thousands, except per share data) | 2013 | 2013 | |||||
Net sales | $ | 622,965 | $ | 1,880,664 | |||
Net earnings from continuing operations | 38,571 | 94,610 | |||||
Diluted earnings per share from continuing operations | 0.80 | 1.98 | |||||
• | Additional amortization expense related to the fair value of identifiable intangible assets acquired of approximately $1.0 million and $3.7 million for the three and nine months ended, September 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 $1.2 million and $4.3 million for the three and nine months ended, September 30, 2013, respectively. |
|
|||
(In thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net sales | $ | 79,099 | $ | 88,258 | $ | 275,612 | $ | 277,625 | ||||||||
Loss from discontinued operations before income taxes(1) | (19,642 | ) | (2,642 | ) | (24,317 | ) | (6,045 | ) | ||||||||
Income tax benefit | 5,470 | 1,068 | 6,849 | 2,379 | ||||||||||||
Loss on sale businesses (2) | $ | (5,105 | ) | $ | — | $ | (9,529 | ) | $ | — | ||||||
Loss from discontinued operations | $ | (19,277 | ) | $ | (1,574 | ) | $ | (26,997 | ) | $ | (3,666 | ) | ||||
September 30, 2014 | ||||||||
Assets held for sale: | ||||||||
Receivables, net | $ | 73,021 | ||||||
Inventories, net | 52,469 | |||||||
Property, plant, and equipment, net | 34,973 | |||||||
Goodwill | 106,531 | |||||||
Intangibles | 62,719 | |||||||
Other assets | 4,028 | |||||||
Reserve for assets held for sale | (17,530 | ) | ||||||
Total assets held for sale, current | $ | 316,211 | ||||||
Liabilities held for sale | ||||||||
Accounts payable | $ | 21,170 | ||||||
Accrued expenses | 11,066 | |||||||
Income taxes payable | 298 | |||||||
Other current liabilities | 16,471 | |||||||
Deferred tax liabilities, net | 28,262 | |||||||
Other liabilities | 36 | |||||||
Total liabilities held for sale, current | $ | 77,303 | ||||||
|
|||
(In thousands) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Billed receivables: | |||||||
Trade and other receivables | $ | 394,822 | $ | 444,841 | |||
Less: Allowance for doubtful accounts | (5,915 | ) | (6,857 | ) | |||
Net billed receivables | 388,907 | 437,984 | |||||
Unbilled receivables: | |||||||
Recoverable costs and estimated earnings not billed | 162,416 | 184,120 | |||||
Less: Progress payments applied | (11,685 | ) | (18,512 | ) | |||
Net unbilled receivables | 150,731 | 165,608 | |||||
Receivables, net | $ | 539,638 | $ | 603,592 | |||
|
|||
(In thousands) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Raw materials | $ | 204,542 | $ | 231,219 | |||
Work-in-process | 104,588 | 114,372 | |||||
Finished goods and component parts | 98,493 | 117,444 | |||||
Inventoried costs related to long-term contracts | 62,011 | 58,796 | |||||
Gross inventories | 469,634 | 521,831 | |||||
Less: Inventory reserves | (53,788 | ) | (54,400 | ) | |||
Progress payments applied | (11,922 | ) | (15,344 | ) | |||
Inventories, net | $ | 403,924 | $ | 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 | — | (4,735 | ) | (101,796 | ) | (106,531 | ) | ||||||||
Divestitures | — | (11,355 | ) | (1,460 | ) | (12,815 | ) | ||||||||
Goodwill adjustments | (1,096 | ) | (254 | ) | — | (1,350 | ) | ||||||||
Foreign currency translation adjustment | (5,199 | ) | (10,763 | ) | (779 | ) | (16,741 | ) | |||||||
September 30, 2014 | $ | 355,314 | $ | 458,324 | $ | 177,849 | $ | 991,487 | |||||||
|
|||
(In thousands) | ||||||||||||
September 30, 2014 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 180,362 | $ | (83,173 | ) | $ | 97,189 | |||||
Customer related intangibles | 363,429 | (120,094 | ) | 243,335 | ||||||||
Other intangible assets | 39,957 | (16,337 | ) | 23,620 | ||||||||
Total | $ | 583,748 | $ | (219,604 | ) | $ | 364,144 | |||||
(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) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Assets | |||||||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 55 | $ | 605 | |||
Total asset derivatives (A) | $ | 55 | $ | 605 | |||
Liabilities | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | 22,394 | $ | 49,845 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 198 | $ | 277 | |||
Total liability derivatives (B) | $ | 22,592 | $ | 50,122 | |||
(In thousands) | ||||||||||||||||||||||||||||||||
Gain/(Loss) on Swap | Gain/(Loss) on Borrowings | |||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||||||||
Income Statement Classification | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
Other income, net | $ | 2,517 | $ | (3,106 | ) | $ | 27,451 | $ | (39,679 | ) | $ | (2,517 | ) | $ | 3,106 | $ | (27,451 | ) | $ | 39,679 | ||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
Derivatives not designated as hedging instrument | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Forward exchange contracts: | ||||||||||||||||
General and administrative expenses | $ | 2,446 | $ | 2,143 | $ | 1,516 | $ | (3,693 | ) | |||||||
September 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 | 164,382 | 150,000 | 163,059 | |||||||||||
3.84% Senior notes due 2021 | 99,431 | 99,431 | 98,632 | 98,632 | |||||||||||
3.70% Senior notes due 2023 | 225,000 | 225,490 | 225,000 | 209,140 | |||||||||||
3.85% Senior notes due 2025 | 94,771 | 94,771 | 88,555 | 88,555 | |||||||||||
4.24% Senior notes due 2026 | 187,924 | 187,924 | 173,557 | 173,557 | |||||||||||
4.05% Senior notes due 2028 | 70,479 | 70,479 | 64,411 | 64,411 | |||||||||||
4.11% Senior notes due 2028 | 100,000 | 98,712 | 100,000 | 89,252 | |||||||||||
Other debt | 607 | 607 | 1,383 | 1,383 | |||||||||||
Total debt | $ | 936,612 | $ | 950,196 | $ | 959,938 | $ | 946,389 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost | $ | 6,227 | $ | 8,449 | $ | 18,969 | $ | 30,167 | |||||||
Interest cost | 7,799 | 7,163 | 22,895 | 20,679 | |||||||||||
Expected return on plan assets | (10,521 | ) | (9,306 | ) | (31,359 | ) | (27,067 | ) | |||||||
Amortization of prior service cost | 157 | 165 | 472 | 719 | |||||||||||
Amortization of unrecognized actuarial loss | 2,147 | 3,560 | 5,113 | 11,767 | |||||||||||
Curtailments | — | (2,818 | ) | — | (107 | ) | |||||||||
Net periodic benefit cost | $ | 5,809 | $ | 7,213 | $ | 16,090 | $ | 36,158 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost | $ | 71 | $ | 81 | $ | 212 | $ | 280 | |||||||
Interest cost | 220 | 213 | 658 | 630 | |||||||||||
Amortization of prior service cost | (164 | ) | (158 | ) | (492 | ) | (472 | ) | |||||||
Amortization of unrecognized actuarial gain | (203 | ) | (140 | ) | (608 | ) | (460 | ) | |||||||
Net postretirement benefit cost (income) | $ | (76 | ) | $ | (4 | ) | $ | (230 | ) | $ | (22 | ) | |||
|
|||
(In thousands) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Basic weighted-average shares outstanding | 48,067 | 47,081 | 48,054 | 46,839 | |||||||
Dilutive effect of stock options and deferred stock compensation | 1,034 | 982 | 1,082 | 846 | |||||||
Diluted weighted-average shares outstanding | 49,101 | 48,063 | 49,136 | 47,685 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net sales | |||||||||||||||
Commercial/Industrial | $ | 273,562 | $ | 240,490 | $ | 814,282 | $ | 700,343 | |||||||
Defense | 183,498 | 176,052 | 539,782 | 535,773 | |||||||||||
Energy | 104,018 | 97,372 | 325,105 | 302,398 | |||||||||||
Less: Intersegment revenues | (1,584 | ) | (1,505 | ) | (5,215 | ) | (5,098 | ) | |||||||
Total consolidated | $ | 559,494 | $ | 512,409 | $ | 1,673,954 | $ | 1,533,416 | |||||||
Operating income (expense) | |||||||||||||||
Commercial/Industrial | $ | 40,096 | $ | 31,145 | $ | 106,615 | $ | 75,524 | |||||||
Defense | 26,974 | 25,521 | 73,553 | 71,808 | |||||||||||
Energy | 17,491 | 15,102 | 51,294 | 45,628 | |||||||||||
Corporate and eliminations (1) | (10,421 | ) | (6,138 | ) | (24,400 | ) | (27,970 | ) | |||||||
Total consolidated operating income | $ | 74,140 | $ | 65,630 | $ | 207,062 | $ | 164,990 | |||||||
Reconciliation to Earnings from continuing operations before income taxes | |||||||||||||||
Interest expense | $ | (9,013 | ) | $ | (9,701 | ) | $ | (27,054 | ) | $ | (27,701 | ) | |||
Other income, net | $ | (158 | ) | $ | 288 | $ | (64 | ) | $ | 852 | |||||
Earnings from continuing operations before income taxes | $ | 64,969 | $ | 56,217 | $ | 179,944 | $ | 138,141 | |||||||
(In thousands) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Identifiable assets | |||||||
Commercial/Industrial | $ | 1,351,756 | $ | 1,310,521 | |||
Defense | 1,180,390 | 1,292,462 | |||||
Energy | 795,642 | 798,028 | |||||
Corporate and Other | 126,035 | 57,263 | |||||
Total consolidated | $ | 3,453,823 | $ | 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) (1) | (6,619 | ) | 87,386 | 80,767 | |||||||
December 31, 2013 | $ | 59,103 | $ | (33,844 | ) | $ | 25,259 | ||||
Other comprehensive income before reclassifications (1) | (40,114 | ) | (18 | ) | (40,132 | ) | |||||
Amounts reclassified from accumulated other comprehensive income (1) | — | 2,865 | 2,865 | ||||||||
Net current period other comprehensive income | (40,114 | ) | 2,847 | (37,267 | ) | ||||||
September 30, 2014 | $ | 18,989 | $ | (30,997 | ) | $ | (12,008 | ) | |||
(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 | 20 | (1) | |||
Amortization of actuarial losses | (4,505 | ) | (1) | ||
(4,485 | ) | Total before tax | |||
1,620 | Income tax | ||||
Total reclassifications | $ | (2,865 | ) | 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 | Nine Months Ended | ||||||
September 30, | September 30, | ||||||
(In thousands, except per share data) | 2013 | 2013 | |||||
Net sales | $ | 622,965 | $ | 1,880,664 | |||
Net earnings from continuing operations | 38,571 | 94,610 | |||||
Diluted earnings per share from continuing operations | 0.80 | 1.98 | |||||
|
|||
(In thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net sales | $ | 79,099 | $ | 88,258 | $ | 275,612 | $ | 277,625 | ||||||||
Loss from discontinued operations before income taxes(1) | (19,642 | ) | (2,642 | ) | (24,317 | ) | (6,045 | ) | ||||||||
Income tax benefit | 5,470 | 1,068 | 6,849 | 2,379 | ||||||||||||
Loss on sale businesses (2) | $ | (5,105 | ) | $ | — | $ | (9,529 | ) | $ | — | ||||||
Loss from discontinued operations | $ | (19,277 | ) | $ | (1,574 | ) | $ | (26,997 | ) | $ | (3,666 | ) | ||||
September 30, 2014 | ||||||||
Assets held for sale: | ||||||||
Receivables, net | $ | 73,021 | ||||||
Inventories, net | 52,469 | |||||||
Property, plant, and equipment, net | 34,973 | |||||||
Goodwill | 106,531 | |||||||
Intangibles | 62,719 | |||||||
Other assets | 4,028 | |||||||
Reserve for assets held for sale | (17,530 | ) | ||||||
Total assets held for sale, current | $ | 316,211 | ||||||
Liabilities held for sale | ||||||||
Accounts payable | $ | 21,170 | ||||||
Accrued expenses | 11,066 | |||||||
Income taxes payable | 298 | |||||||
Other current liabilities | 16,471 | |||||||
Deferred tax liabilities, net | 28,262 | |||||||
Other liabilities | 36 | |||||||
Total liabilities held for sale, current | $ | 77,303 | ||||||
|
|||
(In thousands) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Billed receivables: | |||||||
Trade and other receivables | $ | 394,822 | $ | 444,841 | |||
Less: Allowance for doubtful accounts | (5,915 | ) | (6,857 | ) | |||
Net billed receivables | 388,907 | 437,984 | |||||
Unbilled receivables: | |||||||
Recoverable costs and estimated earnings not billed | 162,416 | 184,120 | |||||
Less: Progress payments applied | (11,685 | ) | (18,512 | ) | |||
Net unbilled receivables | 150,731 | 165,608 | |||||
Receivables, net | $ | 539,638 | $ | 603,592 | |||
|
|||
(In thousands) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Raw materials | $ | 204,542 | $ | 231,219 | |||
Work-in-process | 104,588 | 114,372 | |||||
Finished goods and component parts | 98,493 | 117,444 | |||||
Inventoried costs related to long-term contracts | 62,011 | 58,796 | |||||
Gross inventories | 469,634 | 521,831 | |||||
Less: Inventory reserves | (53,788 | ) | (54,400 | ) | |||
Progress payments applied | (11,922 | ) | (15,344 | ) | |||
Inventories, net | $ | 403,924 | $ | 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 | — | (4,735 | ) | (101,796 | ) | (106,531 | ) | ||||||||
Divestitures | — | (11,355 | ) | (1,460 | ) | (12,815 | ) | ||||||||
Goodwill adjustments | (1,096 | ) | (254 | ) | — | (1,350 | ) | ||||||||
Foreign currency translation adjustment | (5,199 | ) | (10,763 | ) | (779 | ) | (16,741 | ) | |||||||
September 30, 2014 | $ | 355,314 | $ | 458,324 | $ | 177,849 | $ | 991,487 | |||||||
|
|||
(In thousands) | ||||||||||||
September 30, 2014 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 180,362 | $ | (83,173 | ) | $ | 97,189 | |||||
Customer related intangibles | 363,429 | (120,094 | ) | 243,335 | ||||||||
Other intangible assets | 39,957 | (16,337 | ) | 23,620 | ||||||||
Total | $ | 583,748 | $ | (219,604 | ) | $ | 364,144 | |||||
(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) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Assets | |||||||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 55 | $ | 605 | |||
Total asset derivatives (A) | $ | 55 | $ | 605 | |||
Liabilities | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | 22,394 | $ | 49,845 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 198 | $ | 277 | |||
Total liability derivatives (B) | $ | 22,592 | $ | 50,122 | |||
(In thousands) | ||||||||||||||||||||||||||||||||
Gain/(Loss) on Swap | Gain/(Loss) on Borrowings | |||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||||||||
Income Statement Classification | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
Other income, net | $ | 2,517 | $ | (3,106 | ) | $ | 27,451 | $ | (39,679 | ) | $ | (2,517 | ) | $ | 3,106 | $ | (27,451 | ) | $ | 39,679 | ||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
Derivatives not designated as hedging instrument | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Forward exchange contracts: | ||||||||||||||||
General and administrative expenses | $ | 2,446 | $ | 2,143 | $ | 1,516 | $ | (3,693 | ) | |||||||
September 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 | 164,382 | 150,000 | 163,059 | |||||||||||
3.84% Senior notes due 2021 | 99,431 | 99,431 | 98,632 | 98,632 | |||||||||||
3.70% Senior notes due 2023 | 225,000 | 225,490 | 225,000 | 209,140 | |||||||||||
3.85% Senior notes due 2025 | 94,771 | 94,771 | 88,555 | 88,555 | |||||||||||
4.24% Senior notes due 2026 | 187,924 | 187,924 | 173,557 | 173,557 | |||||||||||
4.05% Senior notes due 2028 | 70,479 | 70,479 | 64,411 | 64,411 | |||||||||||
4.11% Senior notes due 2028 | 100,000 | 98,712 | 100,000 | 89,252 | |||||||||||
Other debt | 607 | 607 | 1,383 | 1,383 | |||||||||||
Total debt | $ | 936,612 | $ | 950,196 | $ | 959,938 | $ | 946,389 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost | $ | 6,227 | $ | 8,449 | $ | 18,969 | $ | 30,167 | |||||||
Interest cost | 7,799 | 7,163 | 22,895 | 20,679 | |||||||||||
Expected return on plan assets | (10,521 | ) | (9,306 | ) | (31,359 | ) | (27,067 | ) | |||||||
Amortization of prior service cost | 157 | 165 | 472 | 719 | |||||||||||
Amortization of unrecognized actuarial loss | 2,147 | 3,560 | 5,113 | 11,767 | |||||||||||
Curtailments | — | (2,818 | ) | — | (107 | ) | |||||||||
Net periodic benefit cost | $ | 5,809 | $ | 7,213 | $ | 16,090 | $ | 36,158 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost | $ | 71 | $ | 81 | $ | 212 | $ | 280 | |||||||
Interest cost | 220 | 213 | 658 | 630 | |||||||||||
Amortization of prior service cost | (164 | ) | (158 | ) | (492 | ) | (472 | ) | |||||||
Amortization of unrecognized actuarial gain | (203 | ) | (140 | ) | (608 | ) | (460 | ) | |||||||
Net postretirement benefit cost (income) | $ | (76 | ) | $ | (4 | ) | $ | (230 | ) | $ | (22 | ) | |||
|
|||
(In thousands) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Basic weighted-average shares outstanding | 48,067 | 47,081 | 48,054 | 46,839 | |||||||
Dilutive effect of stock options and deferred stock compensation | 1,034 | 982 | 1,082 | 846 | |||||||
Diluted weighted-average shares outstanding | 49,101 | 48,063 | 49,136 | 47,685 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net sales | |||||||||||||||
Commercial/Industrial | $ | 273,562 | $ | 240,490 | $ | 814,282 | $ | 700,343 | |||||||
Defense | 183,498 | 176,052 | 539,782 | 535,773 | |||||||||||
Energy | 104,018 | 97,372 | 325,105 | 302,398 | |||||||||||
Less: Intersegment revenues | (1,584 | ) | (1,505 | ) | (5,215 | ) | (5,098 | ) | |||||||
Total consolidated | $ | 559,494 | $ | 512,409 | $ | 1,673,954 | $ | 1,533,416 | |||||||
Operating income (expense) | |||||||||||||||
Commercial/Industrial | $ | 40,096 | $ | 31,145 | $ | 106,615 | $ | 75,524 | |||||||
Defense | 26,974 | 25,521 | 73,553 | 71,808 | |||||||||||
Energy | 17,491 | 15,102 | 51,294 | 45,628 | |||||||||||
Corporate and eliminations (1) | (10,421 | ) | (6,138 | ) | (24,400 | ) | (27,970 | ) | |||||||
Total consolidated operating income | $ | 74,140 | $ | 65,630 | $ | 207,062 | $ | 164,990 | |||||||
Reconciliation to Earnings from continuing operations before income taxes | |||||||||||||||
Interest expense | $ | (9,013 | ) | $ | (9,701 | ) | $ | (27,054 | ) | $ | (27,701 | ) | |||
Other income, net | $ | (158 | ) | $ | 288 | $ | (64 | ) | $ | 852 | |||||
Earnings from continuing operations before income taxes | $ | 64,969 | $ | 56,217 | $ | 179,944 | $ | 138,141 | |||||||
(In thousands) | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Identifiable assets | |||||||
Commercial/Industrial | $ | 1,351,756 | $ | 1,310,521 | |||
Defense | 1,180,390 | 1,292,462 | |||||
Energy | 795,642 | 798,028 | |||||
Corporate and Other | 126,035 | 57,263 | |||||
Total consolidated | $ | 3,453,823 | $ | 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) (1) | (6,619 | ) | 87,386 | 80,767 | |||||||
December 31, 2013 | $ | 59,103 | $ | (33,844 | ) | $ | 25,259 | ||||
Other comprehensive income before reclassifications (1) | (40,114 | ) | (18 | ) | (40,132 | ) | |||||
Amounts reclassified from accumulated other comprehensive income (1) | — | 2,865 | 2,865 | ||||||||
Net current period other comprehensive income | (40,114 | ) | 2,847 | (37,267 | ) | ||||||
September 30, 2014 | $ | 18,989 | $ | (30,997 | ) | $ | (12,008 | ) | |||
(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 | 20 | (1) | |||
Amortization of actuarial losses | (4,505 | ) | (1) | ||
(4,485 | ) | Total before tax | |||
1,620 | Income tax | ||||
Total reclassifications | $ | (2,865 | ) | 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. |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||