| GOODWILL
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
(In thousands) | Phönix | ||
Accounts receivable | $ | 12,226 | |
Inventory | 20,358 | ||
Property, plant, and equipment | 14,068 | ||
Other current and non-current assets | 1,029 | ||
Intangible assets | 42,791 | ||
Current and non-current liabilities | (7,029 | ) | |
Pension and postretirement benefits | (6,472 | ) | |
Deferred income taxes | (14,192 | ) | |
Net tangible and intangible assets | 62,779 | ||
Purchase price | 97,886 | ||
Goodwill | $ | 35,107 | |
Amount of tax deductible goodwill | $ | — | |
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | ||||||
(In thousands, except per share data) | 2012 | 2012 | |||||
Net sales | $ | 611,976 | $ | 1,197,251 | |||
Net earnings from continuing operations | 25,559 | 47,460 | |||||
Diluted earnings per share from continuing operations | 0.54 | 1.00 | |||||
• | Additional amortization expense related to the fair value of identifiable intangible assets acquired of approximately $3.2 million and $6.4 million for the three and six months ended, June 30, 2012, respectively. |
• | Elimination of historical interest expense of approximately $1.0 million and $2.0 million for the three and six months ended, June 30, 2012, respectively. |
• | Additional interest expense associated with the incremental borrowings that would have been incurred to acquire these companies as of January 1, 2012 of $4.5 million and $9.0 million for the three and six months ended, June 30, 2012, respectively. |
|
|||
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | ||||||
2012 | 2012 | ||||||
Net sales | $ | — | $ | 10,785 | |||
Earnings from discontinued operations before income taxes | — | 4,929 | |||||
Provision for income taxes | — | (1,870 | ) | ||||
Gain (loss) on divestiture, net of taxes (1) | (95 | ) | 18,316 | ||||
Earnings (loss) from discontinued operations | $ | (95 | ) | $ | 21,375 | ||
|
|||
(In thousands) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Billed receivables: | |||||||
Trade and other receivables | $ | 420,510 | $ | 402,891 | |||
Less: Allowance for doubtful accounts | (7,501 | ) | (7,013 | ) | |||
Net billed receivables | 413,009 | 395,878 | |||||
Unbilled receivables: | |||||||
Recoverable costs and estimated earnings not billed | 185,142 | 207,679 | |||||
Less: Progress payments applied | (17,891 | ) | (25,244 | ) | |||
Net unbilled receivables | 167,251 | 182,435 | |||||
Receivables, net | $ | 580,260 | $ | 578,313 | |||
|
|||
(In thousands) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Raw materials | $ | 230,208 | $ | 224,613 | |||
Work-in-process | 104,246 | 92,761 | |||||
Finished goods and component parts | 116,547 | 107,173 | |||||
Inventoried costs related to long-term contracts | 51,360 | 38,000 | |||||
Gross inventories | 502,361 | 462,547 | |||||
Less: Inventory reserves | (54,846 | ) | (50,333 | ) | |||
Progress payments applied | (11,224 | ) | (14,743 | ) | |||
Inventories, net | $ | 436,291 | $ | 397,471 | |||
|
|||
(In thousands) | |||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||
December 31, 2012 | $ | 418,184 | $ | 541,226 | $ | 53,890 | $ | 1,013,300 | |||||||
Acquisitions | 35,107 | — | — | 35,107 | |||||||||||
Goodwill adjustments | 2,478 | (283 | ) | 525 | 2,720 | ||||||||||
Foreign currency translation adjustment | (3,412 | ) | (13,629 | ) | (199 | ) | (17,240 | ) | |||||||
June 30, 2013 | $ | 452,357 | $ | 527,314 | $ | 54,216 | $ | 1,033,887 | |||||||
|
|||
(In thousands) | ||||||||||||
June 30, 2013 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 202,069 | $ | (80,953 | ) | $ | 121,116 | |||||
Customer related intangibles | 375,340 | (109,148 | ) | 266,192 | ||||||||
Other intangible assets | 64,471 | (21,234 | ) | 43,237 | ||||||||
Total | $ | 641,880 | $ | (211,335 | ) | $ | 430,545 | |||||
(In thousands) | ||||||||||||
December 31, 2012 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 186,869 | $ | (76,067 | ) | $ | 110,802 | |||||
Customer related intangibles | 337,558 | (95,880 | ) | 241,678 | ||||||||
Other intangible assets | 86,157 | (19,616 | ) | 66,541 | ||||||||
Total | $ | 610,584 | $ | (191,563 | ) | $ | 419,021 | |||||
|
|||
(In thousands) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Assets | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | — | $ | 677 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 317 | $ | 250 | |||
Total asset derivatives (A) | $ | 317 | $ | 927 | |||
Liabilities | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | 36,573 | $ | 1,419 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 311 | $ | 170 | |||
Total liability derivatives (B) | $ | 36,884 | $ | 1,589 | |||
(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 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Other income, net | $ | (25,623 | ) | $ | 14,503 | $ | (36,573 | ) | $ | 1,791 | $ | 25,623 | $ | (14,503 | ) | $ | 36,573 | $ | (1,791 | ) | ||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
Derivatives not designated as hedging instrument | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Forward exchange contracts: | ||||||||||||||||
General and administrative expenses | $ | (4,275 | ) | $ | (1,146 | ) | $ | (5,836 | ) | $ | (170 | ) | ||||
June 30, 2013 | December 31, 2012 | ||||||||||||||
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 | — | — | 286,800 | 286,800 | |||||||||||
5.74% Senior notes due 2013 | 125,003 | 126,090 | 125,011 | 128,198 | |||||||||||
5.51% Senior notes due 2017 | 150,000 | 163,096 | 150,000 | 168,491 | |||||||||||
3.84% Senior notes due 2021 | 99,072 | 99,072 | 100,677 | 100,677 | |||||||||||
3.70% Senior notes due 2023 | 225,000 | 216,224 | — | — | |||||||||||
3.85% Senior notes due 2025 | 91,478 | 91,478 | — | — | |||||||||||
4.24% Senior notes due 2026 | 180,518 | 180,518 | 198,581 | 198,581 | |||||||||||
4.05% Senior notes due 2028 | 67,359 | 67,359 | — | — | |||||||||||
Other debt | 1,152 | 1,152 | 10,746 | 10,746 | |||||||||||
Total debt | $ | 947,982 | $ | 953,389 | $ | 880,215 | $ | 901,893 | |||||||
|
|||
(In thousands) | |||||||
2013 | 2012 | ||||||
Warranty reserves at January 1, | $ | 18,169 | $ | 16,076 | |||
Provision for current year sales | 3,666 | 3,765 | |||||
Current year claims | (3,019 | ) | (2,792 | ) | |||
Change in estimates to pre-existing warranties | (2,206 | ) | (1,120 | ) | |||
Increase due to acquisitions | 79 | 75 | |||||
Foreign currency translation adjustment | (237 | ) | (176 | ) | |||
Warranty reserves at June 30, | $ | 16,452 | $ | 15,828 | |||
|
|||
(In thousands) | |||||||||||||||||
Three Months Ended | |||||||||||||||||
June 30, 2012 | |||||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||||
Cost of sales | $ | 1,105 | $ | 398 | $ | 394 | $ | 1,897 | |||||||||
Selling expenses | 312 | — | — | 312 | |||||||||||||
General and administrative | 842 | 86 | 4,847 | 5,775 | |||||||||||||
Total | $ | 2,259 | $ | 484 | $ | 5,241 | $ | 7,984 | |||||||||
(In thousands) | |||||||||||||||||
Six Months Ended | |||||||||||||||||
June 30, 2012 | |||||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||||
Cost of sales | $ | 1,285 | $ | 2,136 | $ | 394 | $ | 3,815 | |||||||||
Selling expenses | 312 | — | — | 312 | |||||||||||||
General and administrative | 1,137 | 922 | 4,847 | 6,906 | |||||||||||||
Total | $ | 2,734 | $ | 3,058 | $ | 5,241 | $ | 11,033 | |||||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 10,899 | $ | 9,978 | $ | 21,718 | $ | 20,133 | |||||||
Interest cost | 6,781 | 6,676 | 13,516 | 13,131 | |||||||||||
Expected return on plan assets | (8,875 | ) | (8,356 | ) | (17,761 | ) | (16,770 | ) | |||||||
Amortization of prior service cost | 254 | 300 | 554 | 601 | |||||||||||
Amortization of unrecognized actuarial loss | 3,935 | 3,015 | 8,207 | 5,511 | |||||||||||
Curtailments | 2,711 | — | 2,711 | — | |||||||||||
Net periodic benefit cost | $ | 15,705 | $ | 11,613 | $ | 28,945 | $ | 22,606 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 99 | $ | 110 | $ | 199 | $ | 220 | |||||||
Interest cost | 209 | 231 | 417 | 463 | |||||||||||
Amortization of prior service cost | (157 | ) | (157 | ) | (314 | ) | (314 | ) | |||||||
Amortization of unrecognized actuarial gain | (160 | ) | (179 | ) | (320 | ) | (359 | ) | |||||||
Net postretirement benefit cost (income) | $ | (9 | ) | $ | 5 | $ | (18 | ) | $ | 10 | |||||
|
|||
(In thousands) | |||||||||||
Three Months Ended | Six Months Ended | ||||||||||
June 30, | June 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Basic weighted-average shares outstanding | 46,786 | 46,820 | 46,700 | 46,737 | |||||||
Dilutive effect of stock options and deferred stock compensation | 721 | 681 | 778 | 782 | |||||||
Diluted weighted-average shares outstanding | 47,507 | 47,501 | 47,478 | 47,519 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net sales | |||||||||||||||
Flow Control | $ | 321,069 | $ | 274,653 | $ | 631,684 | $ | 541,444 | |||||||
Controls | 217,965 | 183,678 | 422,932 | 351,823 | |||||||||||
Surface Technologies | 80,226 | 71,067 | 158,133 | 141,156 | |||||||||||
Less: Intersegment revenues | (1,573 | ) | (3,012 | ) | (2,375 | ) | (6,376 | ) | |||||||
Total consolidated | $ | 617,687 | $ | 526,386 | $ | 1,210,374 | $ | 1,028,047 | |||||||
Operating income (expense) | |||||||||||||||
Flow Control | $ | 27,704 | $ | 18,614 | $ | 51,838 | $ | 37,141 | |||||||
Controls | 27,425 | 23,527 | 39,522 | 36,456 | |||||||||||
Surface Technologies | 14,735 | 5,937 | 26,828 | 15,793 | |||||||||||
Corporate and eliminations (1) | (12,076 | ) | (7,538 | ) | (22,374 | ) | (13,291 | ) | |||||||
Total consolidated | $ | 57,788 | $ | 40,540 | $ | 95,814 | $ | 76,099 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Total operating income | $ | 57,788 | $ | 40,540 | $ | 95,814 | $ | 76,099 | |||||||
Interest expense | (9,332 | ) | (6,526 | ) | (17,991 | ) | (13,008 | ) | |||||||
Other income, net | 224 | 130 | 698 | 232 | |||||||||||
Earnings from continuing operations before income taxes | $ | 48,680 | $ | 34,144 | $ | 78,521 | $ | 63,323 | |||||||
(In thousands) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Identifiable assets | |||||||
Flow Control | $ | 1,525,234 | $ | 1,417,047 | |||
Controls | 1,342,433 | 1,365,112 | |||||
Surface Technologies | 307,415 | 302,079 | |||||
Corporate and Other | 53,859 | 30,350 | |||||
Total consolidated | $ | 3,228,941 | $ | 3,114,588 | |||
|
|||
(In thousands) | |||||||||||
Foreign currency translation adjustments, net | Total pension and postretirement adjustments, net | Accumulated other comprehensive income (loss) | |||||||||
December 31, 2011 | $ | 39,768 | $ | (104,899 | ) | $ | (65,131 | ) | |||
Current period other comprehensive income (loss) | 25,954 | (16,331 | ) | 9,623 | |||||||
December 31, 2012 | $ | 65,722 | $ | (121,230 | ) | $ | (55,508 | ) | |||
Other comprehensive income (loss) before reclassifications (1) | (41,750 | ) | 47,740 | 5,990 | |||||||
Amounts reclassified from accumulated other comprehensive loss (1) | — | 7,911 | 7,911 | ||||||||
Net current period other comprehensive income (loss) | (41,750 | ) | 55,651 | 13,901 | |||||||
June 30, 2013 | $ | 23,972 | $ | (65,579 | ) | $ | (41,607 | ) | |||
(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 | (240 | ) | (1) | ||
Amortization of actuarial losses | (7,887 | ) | (1) | ||
Curtailments | (2,711 | ) | (1) | ||
(10,838 | ) | Total before tax | |||
2,927 | Income tax | ||||
Total reclassifications | $ | (7,911 | ) | Net of tax | |
(1) | These items are included in the computation of net periodic pension cost. See Note 11, Pension and Other Postretirement Benefit Plans. |
|
|||
|
|||
|
|||
(In thousands) | Phönix | ||
Accounts receivable | $ | 12,226 | |
Inventory | 20,358 | ||
Property, plant, and equipment | 14,068 | ||
Other current and non-current assets | 1,029 | ||
Intangible assets | 42,791 | ||
Current and non-current liabilities | (7,029 | ) | |
Pension and postretirement benefits | (6,472 | ) | |
Deferred income taxes | (14,192 | ) | |
Net tangible and intangible assets | 62,779 | ||
Purchase price | 97,886 | ||
Goodwill | $ | 35,107 | |
Amount of tax deductible goodwill | $ | — | |
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | ||||||
(In thousands, except per share data) | 2012 | 2012 | |||||
Net sales | $ | 611,976 | $ | 1,197,251 | |||
Net earnings from continuing operations | 25,559 | 47,460 | |||||
Diluted earnings per share from continuing operations | 0.54 | 1.00 | |||||
|
|||
Three Months Ended | Six Months Ended | ||||||
June 30, | June 30, | ||||||
2012 | 2012 | ||||||
Net sales | $ | — | $ | 10,785 | |||
Earnings from discontinued operations before income taxes | — | 4,929 | |||||
Provision for income taxes | — | (1,870 | ) | ||||
Gain (loss) on divestiture, net of taxes (1) | (95 | ) | 18,316 | ||||
Earnings (loss) from discontinued operations | $ | (95 | ) | $ | 21,375 | ||
|
|||
(In thousands) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Billed receivables: | |||||||
Trade and other receivables | $ | 420,510 | $ | 402,891 | |||
Less: Allowance for doubtful accounts | (7,501 | ) | (7,013 | ) | |||
Net billed receivables | 413,009 | 395,878 | |||||
Unbilled receivables: | |||||||
Recoverable costs and estimated earnings not billed | 185,142 | 207,679 | |||||
Less: Progress payments applied | (17,891 | ) | (25,244 | ) | |||
Net unbilled receivables | 167,251 | 182,435 | |||||
Receivables, net | $ | 580,260 | $ | 578,313 | |||
|
|||
(In thousands) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Raw materials | $ | 230,208 | $ | 224,613 | |||
Work-in-process | 104,246 | 92,761 | |||||
Finished goods and component parts | 116,547 | 107,173 | |||||
Inventoried costs related to long-term contracts | 51,360 | 38,000 | |||||
Gross inventories | 502,361 | 462,547 | |||||
Less: Inventory reserves | (54,846 | ) | (50,333 | ) | |||
Progress payments applied | (11,224 | ) | (14,743 | ) | |||
Inventories, net | $ | 436,291 | $ | 397,471 | |||
|
|||
(In thousands) | |||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||
December 31, 2012 | $ | 418,184 | $ | 541,226 | $ | 53,890 | $ | 1,013,300 | |||||||
Acquisitions | 35,107 | — | — | 35,107 | |||||||||||
Goodwill adjustments | 2,478 | (283 | ) | 525 | 2,720 | ||||||||||
Foreign currency translation adjustment | (3,412 | ) | (13,629 | ) | (199 | ) | (17,240 | ) | |||||||
June 30, 2013 | $ | 452,357 | $ | 527,314 | $ | 54,216 | $ | 1,033,887 | |||||||
|
|||
(In thousands) | ||||||||||||
June 30, 2013 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 202,069 | $ | (80,953 | ) | $ | 121,116 | |||||
Customer related intangibles | 375,340 | (109,148 | ) | 266,192 | ||||||||
Other intangible assets | 64,471 | (21,234 | ) | 43,237 | ||||||||
Total | $ | 641,880 | $ | (211,335 | ) | $ | 430,545 | |||||
(In thousands) | ||||||||||||
December 31, 2012 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 186,869 | $ | (76,067 | ) | $ | 110,802 | |||||
Customer related intangibles | 337,558 | (95,880 | ) | 241,678 | ||||||||
Other intangible assets | 86,157 | (19,616 | ) | 66,541 | ||||||||
Total | $ | 610,584 | $ | (191,563 | ) | $ | 419,021 | |||||
|
|||
(In thousands) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Assets | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | — | $ | 677 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 317 | $ | 250 | |||
Total asset derivatives (A) | $ | 317 | $ | 927 | |||
Liabilities | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | 36,573 | $ | 1,419 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 311 | $ | 170 | |||
Total liability derivatives (B) | $ | 36,884 | $ | 1,589 | |||
(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 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Other income, net | $ | (25,623 | ) | $ | 14,503 | $ | (36,573 | ) | $ | 1,791 | $ | 25,623 | $ | (14,503 | ) | $ | 36,573 | $ | (1,791 | ) | ||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
Derivatives not designated as hedging instrument | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Forward exchange contracts: | ||||||||||||||||
General and administrative expenses | $ | (4,275 | ) | $ | (1,146 | ) | $ | (5,836 | ) | $ | (170 | ) | ||||
June 30, 2013 | December 31, 2012 | ||||||||||||||
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 | — | — | 286,800 | 286,800 | |||||||||||
5.74% Senior notes due 2013 | 125,003 | 126,090 | 125,011 | 128,198 | |||||||||||
5.51% Senior notes due 2017 | 150,000 | 163,096 | 150,000 | 168,491 | |||||||||||
3.84% Senior notes due 2021 | 99,072 | 99,072 | 100,677 | 100,677 | |||||||||||
3.70% Senior notes due 2023 | 225,000 | 216,224 | — | — | |||||||||||
3.85% Senior notes due 2025 | 91,478 | 91,478 | — | — | |||||||||||
4.24% Senior notes due 2026 | 180,518 | 180,518 | 198,581 | 198,581 | |||||||||||
4.05% Senior notes due 2028 | 67,359 | 67,359 | — | — | |||||||||||
Other debt | 1,152 | 1,152 | 10,746 | 10,746 | |||||||||||
Total debt | $ | 947,982 | $ | 953,389 | $ | 880,215 | $ | 901,893 | |||||||
|
|||
(In thousands) | |||||||
2013 | 2012 | ||||||
Warranty reserves at January 1, | $ | 18,169 | $ | 16,076 | |||
Provision for current year sales | 3,666 | 3,765 | |||||
Current year claims | (3,019 | ) | (2,792 | ) | |||
Change in estimates to pre-existing warranties | (2,206 | ) | (1,120 | ) | |||
Increase due to acquisitions | 79 | 75 | |||||
Foreign currency translation adjustment | (237 | ) | (176 | ) | |||
Warranty reserves at June 30, | $ | 16,452 | $ | 15,828 | |||
|
|||
(In thousands) | |||||||||||||||||
Three Months Ended | |||||||||||||||||
June 30, 2012 | |||||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||||
Cost of sales | $ | 1,105 | $ | 398 | $ | 394 | $ | 1,897 | |||||||||
Selling expenses | 312 | — | — | 312 | |||||||||||||
General and administrative | 842 | 86 | 4,847 | 5,775 | |||||||||||||
Total | $ | 2,259 | $ | 484 | $ | 5,241 | $ | 7,984 | |||||||||
(In thousands) | |||||||||||||||||
Six Months Ended | |||||||||||||||||
June 30, 2012 | |||||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||||
Cost of sales | $ | 1,285 | $ | 2,136 | $ | 394 | $ | 3,815 | |||||||||
Selling expenses | 312 | — | — | 312 | |||||||||||||
General and administrative | 1,137 | 922 | 4,847 | 6,906 | |||||||||||||
Total | $ | 2,734 | $ | 3,058 | $ | 5,241 | $ | 11,033 | |||||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 10,899 | $ | 9,978 | $ | 21,718 | $ | 20,133 | |||||||
Interest cost | 6,781 | 6,676 | 13,516 | 13,131 | |||||||||||
Expected return on plan assets | (8,875 | ) | (8,356 | ) | (17,761 | ) | (16,770 | ) | |||||||
Amortization of prior service cost | 254 | 300 | 554 | 601 | |||||||||||
Amortization of unrecognized actuarial loss | 3,935 | 3,015 | 8,207 | 5,511 | |||||||||||
Curtailments | 2,711 | — | 2,711 | — | |||||||||||
Net periodic benefit cost | $ | 15,705 | $ | 11,613 | $ | 28,945 | $ | 22,606 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 99 | $ | 110 | $ | 199 | $ | 220 | |||||||
Interest cost | 209 | 231 | 417 | 463 | |||||||||||
Amortization of prior service cost | (157 | ) | (157 | ) | (314 | ) | (314 | ) | |||||||
Amortization of unrecognized actuarial gain | (160 | ) | (179 | ) | (320 | ) | (359 | ) | |||||||
Net postretirement benefit cost (income) | $ | (9 | ) | $ | 5 | $ | (18 | ) | $ | 10 | |||||
|
|||
(In thousands) | |||||||||||
Three Months Ended | Six Months Ended | ||||||||||
June 30, | June 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Basic weighted-average shares outstanding | 46,786 | 46,820 | 46,700 | 46,737 | |||||||
Dilutive effect of stock options and deferred stock compensation | 721 | 681 | 778 | 782 | |||||||
Diluted weighted-average shares outstanding | 47,507 | 47,501 | 47,478 | 47,519 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net sales | |||||||||||||||
Flow Control | $ | 321,069 | $ | 274,653 | $ | 631,684 | $ | 541,444 | |||||||
Controls | 217,965 | 183,678 | 422,932 | 351,823 | |||||||||||
Surface Technologies | 80,226 | 71,067 | 158,133 | 141,156 | |||||||||||
Less: Intersegment revenues | (1,573 | ) | (3,012 | ) | (2,375 | ) | (6,376 | ) | |||||||
Total consolidated | $ | 617,687 | $ | 526,386 | $ | 1,210,374 | $ | 1,028,047 | |||||||
Operating income (expense) | |||||||||||||||
Flow Control | $ | 27,704 | $ | 18,614 | $ | 51,838 | $ | 37,141 | |||||||
Controls | 27,425 | 23,527 | 39,522 | 36,456 | |||||||||||
Surface Technologies | 14,735 | 5,937 | 26,828 | 15,793 | |||||||||||
Corporate and eliminations (1) | (12,076 | ) | (7,538 | ) | (22,374 | ) | (13,291 | ) | |||||||
Total consolidated | $ | 57,788 | $ | 40,540 | $ | 95,814 | $ | 76,099 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Total operating income | $ | 57,788 | $ | 40,540 | $ | 95,814 | $ | 76,099 | |||||||
Interest expense | (9,332 | ) | (6,526 | ) | (17,991 | ) | (13,008 | ) | |||||||
Other income, net | 224 | 130 | 698 | 232 | |||||||||||
Earnings from continuing operations before income taxes | $ | 48,680 | $ | 34,144 | $ | 78,521 | $ | 63,323 | |||||||
(In thousands) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Identifiable assets | |||||||
Flow Control | $ | 1,525,234 | $ | 1,417,047 | |||
Controls | 1,342,433 | 1,365,112 | |||||
Surface Technologies | 307,415 | 302,079 | |||||
Corporate and Other | 53,859 | 30,350 | |||||
Total consolidated | $ | 3,228,941 | $ | 3,114,588 | |||
|
|||
(In thousands) | |||||||||||
Foreign currency translation adjustments, net | Total pension and postretirement adjustments, net | Accumulated other comprehensive income (loss) | |||||||||
December 31, 2011 | $ | 39,768 | $ | (104,899 | ) | $ | (65,131 | ) | |||
Current period other comprehensive income (loss) | 25,954 | (16,331 | ) | 9,623 | |||||||
December 31, 2012 | $ | 65,722 | $ | (121,230 | ) | $ | (55,508 | ) | |||
Other comprehensive income (loss) before reclassifications (1) | (41,750 | ) | 47,740 | 5,990 | |||||||
Amounts reclassified from accumulated other comprehensive loss (1) | — | 7,911 | 7,911 | ||||||||
Net current period other comprehensive income (loss) | (41,750 | ) | 55,651 | 13,901 | |||||||
June 30, 2013 | $ | 23,972 | $ | (65,579 | ) | $ | (41,607 | ) | |||
(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 | (240 | ) | (1) | ||
Amortization of actuarial losses | (7,887 | ) | (1) | ||
Curtailments | (2,711 | ) | (1) | ||
(10,838 | ) | Total before tax | |||
2,927 | Income tax | ||||
Total reclassifications | $ | (7,911 | ) | Net of tax | |
(1) | These items are included in the computation of net periodic pension cost. See Note 11, Pension and Other Postretirement Benefit Plans. |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||