| Debt
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, | ||||||||
(in millions) | 2015 | 2014 | ||||||
Net sales | $ | — | $ | 0.3 | ||||
Pretax loss from discontinued operation | $ | — | $ | (0.8 | ) | |||
Provision for taxes on earnings | — | — | ||||||
Net loss from discontinued operation | $ | — | $ | (0.8 | ) |
Three Months Ended March 31, | ||||||||
(in millions) | 2015 | 2014 | ||||||
Net sales | $ | — | $ | — | ||||
Pretax loss from discontinued operations | $ | (0.2 | ) | $ | (0.2 | ) | ||
Benefit for taxes on earnings | (0.1 | ) | — | |||||
Net loss from discontinued operations | $ | (0.1 | ) | $ | (0.2 | ) |
|
Fair Value as of March 31, 2015 | |||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Current Assets: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 1.2 | $ | — | $ | 1.2 | |||||||
Commodity contracts | — | — | — | — | |||||||||||
Total current assets at fair value | $ | — | $ | 1.2 | $ | — | $ | 1.2 | |||||||
Current Liabilities: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 10.7 | $ | — | $ | 10.7 | |||||||
Commodity contracts | — | 2.4 | — | 2.4 | |||||||||||
Interest rate swap contracts: Float-to-fixed | — | 2.3 | — | 2.3 | |||||||||||
Total current liabilities at fair value | $ | — | $ | 15.4 | $ | — | $ | 15.4 | |||||||
Non-current Liabilities: | |||||||||||||||
Commodity contracts | $ | — | $ | 0.5 | $ | — | $ | 0.5 | |||||||
Interest rate swap contracts: Fixed-to-float | — | 1.1 | — | 1.1 | |||||||||||
Interest rate swap contracts: Float-to-fixed | — | 0.9 | — | 0.9 | |||||||||||
Total non-current liabilities at fair value | $ | — | $ | 2.5 | $ | — | $ | 2.5 |
Fair Value as of December 31, 2014 | |||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Current Assets: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 2.1 | $ | — | $ | 2.1 | |||||||
Commodity contracts | — | — | — | — | |||||||||||
Total current assets at fair value | $ | — | $ | 2.1 | $ | — | $ | 2.1 | |||||||
Non-Current Assets: | |||||||||||||||
Interest rate swap contracts: Float-to-fixed | $ | — | $ | 0.8 | $ | — | $ | 0.8 | |||||||
Total non-current assets at fair value | $ | — | $ | 0.8 | $ | — | $ | 0.8 | |||||||
Current Liabilities: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 7.9 | $ | — | $ | 7.9 | |||||||
Commodity contracts | — | 1.0 | — | 1.0 | |||||||||||
Interest rate swap contracts: Float-to-fixed | — | 2.3 | — | 2.3 | |||||||||||
Total current liabilities at fair value | $ | — | $ | 11.2 | $ | — | $ | 11.2 | |||||||
Non-current Liabilities: | |||||||||||||||
Commodity contracts: | $ | — | $ | 0.4 | $ | — | $ | 0.4 | |||||||
Interest rate swap contracts: Fixed-to-float | — | 4.3 | — | 4.3 | |||||||||||
Total non-current liabilities at fair value | $ | — | $ | 4.7 | $ | — | $ | 4.7 |
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities |
Level 2 | Unadjusted quoted prices in active markets for similar assets or liabilities, or |
Unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or | |
Inputs other than quoted prices that are observable for the asset or liability | |
Level 3 | Unobservable inputs for the asset or liability |
|
Units Hedged | |||||||||
Commodity | March 31, 2015 | December 31, 2014 | Unit | Type | |||||
Aluminum | 1,501 | 1,657 | MT | Cash Flow | |||||
Copper | 830 | 820 | MT | Cash Flow | |||||
Natural Gas | 267,792 | 347,608 | MMBtu | Cash Flow | |||||
Steel | 21,342 | 14,665 | Tons | Cash Flow |
Units Hedged | ||||||||
Short Currency | March 31, 2015 | December 31, 2014 | Type | |||||
Canadian Dollar | 6,069,151 | 7,984,824 | Cash Flow | |||||
European Euro | 73,090,574 | 89,006,695 | Cash Flow | |||||
South Korean Won | 1,641,194,971 | 1,964,906,996 | Cash Flow | |||||
Singapore Dollar | 3,000,000 | 3,900,000 | Cash Flow | |||||
United States Dollar | 28,977,054 | 29,228,731 | Cash Flow | |||||
British Pound | 2,239,155 | — | Cash Flow | |||||
Japanese Yen | 452,540,650 | — | Cash Flow | |||||
Mexican Peso | 60,423,412 | 52,674,387 | Cash Flow |
Units Hedged | ||||||||||
Short Currency | March 31, 2015 | December 31, 2014 | Recognized Location | Purpose | ||||||
Euro | 12,393,167 | 73,302,332 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
United States Dollar | 64,540,692 | 18,244,912 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
Australian Dollar | — | 2,482,430 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
Japanese Yen | 310,294 | — | Other income, net | Accounts Payable and Receivable Settlement | ||||||
Canadian Dollar | 480 | 2,516 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
Mexican Peso | 1,414,382 | 3,151,000 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
British Pound Sterling | 2,000,000 | — | Other income, net | Accounts Payable and Receivable Settlement |
ASSET DERIVATIVES | ||||||||||
March 31, 2015 | December 31, 2014 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives designated as hedging instruments | ||||||||||
Foreign exchange contracts | Other current assets | $ | 0.1 | $ | — | |||||
Interest rate swap contracts: Float-to-fixed | Other non-current assets | — | 0.8 | |||||||
Total derivatives designated as hedging instruments | $ | 0.1 | $ | 0.8 |
ASSET DERIVATIVES | ||||||||||
March 31, 2015 | December 31, 2014 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives NOT designated as hedging instruments | ||||||||||
Foreign exchange contracts | Other current assets | $ | 1.1 | $ | 2.1 | |||||
Total derivatives NOT designated as hedging instruments | $ | 1.1 | $ | 2.1 | ||||||
Total asset derivatives | $ | 1.2 | $ | 2.9 |
LIABILITY DERIVATIVES | ||||||||||
March 31, 2015 | December 31, 2014 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives designated as hedging instruments | ||||||||||
Foreign exchange contracts | Accounts payable and accrued expenses | $ | 10.2 | $ | 6.6 | |||||
Commodity contracts | Accounts payable and accrued expenses | 2.4 | 1.0 | |||||||
Interest rate swap contracts: Float-to-fixed | Accounts payable and accrued expenses | 2.3 | 2.3 | |||||||
Commodity contracts | Other non-current liabilities | 0.5 | 0.4 | |||||||
Interest rate swap contracts: Float-to-fixed | Other non-current liabilities | 0.9 | — | |||||||
Interest rate swap contracts: Fixed-to-float | Other non-current liabilities | 1.1 | 4.3 | |||||||
Total derivatives designated as hedging instruments | $ | 17.4 | $ | 14.6 |
LIABILITY DERIVATIVES | ||||||||||
March 31, 2015 | December 31, 2014 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives NOT designated as hedging instruments | ||||||||||
Foreign exchange contracts | Accounts payable and accrued expenses | $ | 0.5 | $ | 1.3 | |||||
Total derivatives NOT designated as hedging instruments | $ | 0.5 | $ | 1.3 | ||||||
Total liability derivatives | $ | 17.9 | $ | 15.9 |
Amount of Gain or (Loss) on Derivative Recognized in OCI (Effective Portion, net of tax) | Location of Gain or (Loss) Reclassified from Accumulated | Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships (in millions) | March 31, 2015 | March 31, 2014 | OCI into Income (Effective Portion) | March 31, 2015 | March 31, 2014 | |||||||||||||
Foreign exchange contracts | $ | (2.2 | ) | $ | (0.9 | ) | Cost of sales | $ | (3.2 | ) | $ | 0.3 | ||||||
Commodity contracts | $ | (0.9 | ) | $ | (0.2 | ) | Cost of sales | $ | (0.7 | ) | $ | (0.1 | ) | |||||
Interest rate swap contracts: Float-to-fixed | (1.1 | ) | — | Interest expense | (0.6 | ) | — | |||||||||||
Total | $ | (4.2 | ) | $ | (1.1 | ) | $ | (4.5 | ) | $ | 0.2 |
Derivatives | Location of Gain or (Loss) on Derivative Recognized in Income (Ineffective Portion and Amount Excluded from | Amount of Gain or (Loss) on Derivative Recognized in Income (Ineffective Portion and Amount Excluded from Effectiveness Testing) | ||||||||
Relationships (in millions) | Effectiveness Testing) | March 31, 2015 | March 31, 2014 | |||||||
Commodity contracts | Cost of sales | $ | (0.1 | ) | $ | — | ||||
Total | $ | (0.1 | ) | $ | — |
Derivatives Not Designated as | Location of Gain or (Loss) Recognized on Derivative in | Amount of Gain or (Loss) on Derivative Recognized in Income | ||||||||
Hedging Instruments (in millions) | Income | March 31, 2015 | March 31, 2014 | |||||||
Foreign exchange contracts | Other income | $ | (0.2 | ) | $ | (0.4 | ) | |||
Total | $ | (0.2 | ) | $ | (0.4 | ) |
Derivatives Designated as Fair Market Value | Location of Gain or (Loss) on Derivative | Amount of Gain or (Loss) on Derivative Recognized in Income | ||||||||
Instruments under ASC 815 (in millions) | Recognized in Income | March 31, 2015 | March 31, 2014 | |||||||
Interest rate swap contracts: Fixed-to-float | Interest expense | $ | 3.2 | $ | 3.6 | |||||
Total | $ | 3.2 | $ | 3.6 |
|
(in millions) | March 31, 2015 | December 31, 2014 | ||||||
Inventories — gross: | ||||||||
Raw materials | $ | 230.7 | $ | 226.2 | ||||
Work-in-process | 149.6 | 103.7 | ||||||
Finished goods | 416.5 | 414.8 | ||||||
Total inventories — gross | 796.8 | 744.7 | ||||||
Excess and obsolete inventory reserve | (63.6 | ) | (64.0 | ) | ||||
Net inventories at FIFO cost | 733.2 | 680.7 | ||||||
Excess of FIFO costs over LIFO value | (38.3 | ) | (36.2 | ) | ||||
Inventories — net | $ | 694.9 | $ | 644.5 |
|
(in millions) | Crane | Foodservice | Total | |||||||||
Gross balance as of January 1, 2014 | $ | 345.1 | $ | 1,389.2 | $ | 1,734.3 | ||||||
Accumulated asset impairments | — | (515.7 | ) | (515.7 | ) | |||||||
Net balance as of January 1, 2014 | 345.1 | 873.5 | 1,218.6 | |||||||||
Foreign currency impact | (19.8 | ) | (0.7 | ) | (20.5 | ) | ||||||
Gross balance as of December 31, 2014 | $ | 325.3 | $ | 1,388.5 | $ | 1,713.8 | ||||||
Accumulated asset impairments | — | (515.7 | ) | (515.7 | ) | |||||||
Net balance as of December 31, 2014 | $ | 325.3 | $ | 872.8 | $ | 1,198.1 | ||||||
Foreign currency impact | (14.8 | ) | 0.1 | (14.7 | ) | |||||||
Gross balance as of March 31, 2015 | $ | 310.5 | $ | 1,388.6 | $ | 1,699.1 | ||||||
Accumulated asset impairments | — | (515.7 | ) | (515.7 | ) | |||||||
Net balance as of March 31, 2015 | $ | 310.5 | $ | 872.9 | $ | 1,183.4 |
March 31, 2015 | December 31, 2014 | |||||||||||||||||||||||
(in millions) | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Gross Carrying Amount | Accumulated Amortization | Net Book Value | ||||||||||||||||||
Trademarks and tradenames | $ | 290.7 | $ | — | $ | 290.7 | $ | 300.0 | $ | — | $ | 300.0 | ||||||||||||
Customer relationships | 425.9 | (141.6 | ) | 284.3 | 425.7 | (136.0 | ) | 289.7 | ||||||||||||||||
Patents | 30.8 | (27.0 | ) | 3.8 | 32.7 | (28.3 | ) | 4.4 | ||||||||||||||||
Engineering drawings | 10.3 | (8.9 | ) | 1.4 | 11.0 | (9.3 | ) | 1.7 | ||||||||||||||||
Distribution network | 18.4 | — | 18.4 | 19.7 | — | 19.7 | ||||||||||||||||||
Other intangibles | 167.7 | (72.7 | ) | 95.0 | 170.9 | (71.7 | ) | 99.2 | ||||||||||||||||
Total | $ | 943.8 | $ | (250.2 | ) | $ | 693.6 | $ | 960.0 | $ | (245.3 | ) | $ | 714.7 |
|
(in millions) | March 31, 2015 | December 31, 2014 | ||||||
Trade accounts payable | $ | 392.0 | $ | 457.5 | ||||
Interest payable | 29.1 | 12.5 | ||||||
Employee related expenses | 97.6 | 90.3 | ||||||
Restructuring expenses | 19.2 | 20.3 | ||||||
Profit sharing and incentives | 8.2 | 6.8 | ||||||
Accrued rebates | 41.0 | 52.8 | ||||||
Deferred revenue - current | 18.0 | 21.6 | ||||||
Income taxes payable | 12.9 | 16.2 | ||||||
Miscellaneous accrued expenses | 123.0 | 129.4 | ||||||
$ | 741.0 | $ | 807.4 |
|
(in millions) | March 31, 2015 | December 31, 2014 | ||||||
Revolving credit facility | $ | 175.0 | $ | — | ||||
Term loan A | 332.5 | 336.9 | ||||||
Term loan B | 168.5 | 168.5 | ||||||
Senior notes due 2020 | 615.2 | 614.8 | ||||||
Senior notes due 2022 | 299.1 | 296.9 | ||||||
Other | 83.9 | 106.4 | ||||||
Total debt | 1,674.2 | 1,523.5 | ||||||
Less current portion and short-term borrowings | (66.5 | ) | (80.3 | ) | ||||
Long-term debt | $ | 1,607.7 | $ | 1,443.2 |
Fiscal Quarter Ending | Consolidated Senior Secured Leverage Ratio (less than) | Consolidated Interest Coverage Ratio (greater than) | ||
March 31, 2015 | 3.25:1.00 | 2.75:1.00 | ||
June 30, 2015 | 3.25:1.00 | 2.75:1.00 | ||
September 30, 2015 | 3.25:1.00 | 2.75:1.00 | ||
December 31, 2015 | 3.25:1.00 | 2.75:1.00 | ||
March 31, 2016 and thereafter | 3.00:1.00 | 3.00:1.00 |
Year | Percentage | |
2017 | 102.938 | % |
2018 | 101.958 | % |
2019 | 100.979 | % |
2020 and thereafter | 100.000 | % |
Year | Percentage | |
2015 | 104.250 | % |
2016 | 102.833 | % |
2017 | 101.417 | % |
2018 and thereafter | 100.000 | % |
|
|
|
(in millions) | Retained Earnings | Noncontrolling Interest | ||||||
Balance at December 31, 2014 | $ | 486.9 | $ | — | ||||
Net loss | (8.4 | ) | — | |||||
Balance at March 31, 2015 | $ | 478.5 | $ | — |
(in millions) | Retained Earnings | Noncontrolling Interest | ||||||
Balance at December 31, 2013 | $ | 353.2 | $ | 6.8 | ||||
Net (loss) earnings | (8.8 | ) | 3.9 | |||||
Noncontrolling interest deconsolidation as a result of sale | — | (10.7 | ) | |||||
Balance at March 31, 2014 | $ | 344.4 | $ | — |
(in millions) | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Foreign Currency Translation | Total | ||||||||||||
Balance at December 31, 2014 | $ | (6.3 | ) | $ | (95.0 | ) | $ | (29.2 | ) | $ | (130.5 | ) | ||||
Other comprehensive (loss) income before reclassifications | (6.9 | ) | — | (62.8 | ) | (69.7 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | 2.8 | 1.4 | — | 4.2 | ||||||||||||
Net current period other comprehensive (loss) income | (4.1 | ) | 1.4 | (62.8 | ) | (65.5 | ) | |||||||||
Balance at March 31, 2015 | $ | (10.4 | ) | $ | (93.6 | ) | $ | (92.0 | ) | $ | (196.0 | ) |
(in millions) | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Foreign Currency items | Total | ||||||||||||
Balance at December 31, 2013 | $ | 1.0 | $ | (62.7 | ) | $ | 54.8 | $ | (6.9 | ) | ||||||
Other comprehensive (loss) income before reclassifications | (0.9 | ) | — | 3.4 | 2.5 | |||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (0.2 | ) | 0.8 | — | 0.6 | |||||||||||
Net current period other comprehensive (loss) income | (1.1 | ) | 0.8 | 3.4 | 3.1 | |||||||||||
Balance at March 31, 2014 | $ | (0.1 | ) | $ | (61.9 | ) | $ | 58.2 | $ | (3.8 | ) |
Three Months Ended March 31, 2015 | ||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income | Recognized Location | ||||
Gains and losses on cash flow hedges | ||||||
Foreign exchange contracts | $ | (3.2 | ) | Cost of sales | ||
Commodity contracts | (0.7 | ) | Cost of sales | |||
Interest rate swap contracts: Float-to-fixed | (0.6 | ) | Interest Expense | |||
(4.5 | ) | Total before tax | ||||
1.7 | Tax expense | |||||
$ | (2.8 | ) | Net of tax | |||
Amortization of pension and postretirement items | ||||||
Actuarial losses | (1.9 | ) | (a) | |||
(1.9 | ) | Total before tax | ||||
0.5 | Tax benefit | |||||
$ | (1.4 | ) | Net of Tax | |||
Total reclassifications for the period | $ | (4.2 | ) | Net of Tax | ||
(a) These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension cost (see Note 16, “Employee Benefit Plans,” for further details). |
Three Months Ended March 31, 2014 | ||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income | Recognized Location | ||||
Gains and losses on cash flow hedges | ||||||
Foreign exchange contracts | $ | 0.4 | Cost of sales | |||
Commodity contracts | (0.1 | ) | Cost of sales | |||
0.3 | Total before tax | |||||
(0.1 | ) | Tax expense | ||||
$ | 0.2 | Net of tax | ||||
Amortization of pension and postretirement items | ||||||
Actuarial losses | (1.0 | ) | (a) | |||
(1.0 | ) | Total before tax | ||||
0.2 | Tax benefit | |||||
$ | (0.8 | ) | Net of Tax | |||
Total reclassifications for the period | $ | (0.6 | ) | Net of Tax | ||
(a) These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension cost (see Note 16, “Employee Benefit Plans,” for further details). |
|
|
|
(in millions) | Three Months Ended March 31, 2015 | Year Ended December 31, 2014 | ||||||
Balance at beginning of period | $ | 92.2 | $ | 99.0 | ||||
Accruals for warranties issued during the period | 8.7 | 59.8 | ||||||
Settlements made (in cash or in kind) during the period | (13.2 | ) | (63.4 | ) | ||||
Currency translation | (2.6 | ) | (3.2 | ) | ||||
Balance at end of period | $ | 85.1 | $ | 92.2 |
|
Three Months Ended March 31, 2015 | ||||||||||||
U.S. | Non-U.S. | Postretirement | ||||||||||
Pension | Pension | Health and | ||||||||||
(in millions) | Plans | Plans | Other Plans | |||||||||
Service cost - benefits earned during the period | $ | — | $ | 0.7 | $ | 0.1 | ||||||
Interest cost of projected benefit obligations | 2.3 | 2.2 | 0.5 | |||||||||
Expected return on plan assets | (2.2 | ) | (1.9 | ) | — | |||||||
Amortization of actuarial net loss | 1.3 | 0.6 | — | |||||||||
Net periodic benefit costs | $ | 1.4 | $ | 1.6 | $ | 0.6 |
Three Months Ended March 31, 2014 | ||||||||||||
U.S. | Non-U.S. | Postretirement | ||||||||||
Pension | Pension | Health and | ||||||||||
(in millions) | Plans | Plans | Other Plans | |||||||||
Service cost - benefits earned during the period | $ | — | $ | 0.6 | $ | 0.1 | ||||||
Interest cost of projected benefit obligations | 2.6 | 2.7 | 0.5 | |||||||||
Expected return on plan assets | (2.4 | ) | (2.3 | ) | — | |||||||
Amortization of actuarial net loss | 0.7 | 0.4 | (0.1 | ) | ||||||||
Net periodic benefit costs | $ | 0.9 | $ | 1.4 | $ | 0.5 |
|
Restructuring Reserve Balance as of December 31, 2014 | Restructuring Charges | Use of Reserve | Restructuring Reserve Balance as of March 31, 2015 | |||||||||||
$ | 4.7 | $ | 0.2 | $ | (1.9 | ) | $ | 3.0 |
Restructuring Reserve Balance as of December 31, 2014 | Restructuring Charges | Use of Reserve | Restructuring Reserve Balance as of March 31, 2015 | |||||||||||
$ | 15.6 | $ | 0.9 | $ | (0.3 | ) | $ | 16.2 |
|
|
Three Months Ended March 31, | ||||||||
(in millions) | 2015 | 2014 | ||||||
Net sales: | ||||||||
Crane | $ | 406.7 | $ | 466.7 | ||||
Foodservice | 345.4 | 383.3 | ||||||
Total net sales | $ | 752.1 | $ | 850.0 | ||||
Earnings (loss) from continuing operations: | ||||||||
Crane | $ | 9.7 | $ | 22.6 | ||||
Foodservice | 33.0 | 57.9 | ||||||
Corporate expense | (18.8 | ) | (16.1 | ) | ||||
Amortization expense | (8.6 | ) | (8.8 | ) | ||||
Separation expense | (1.5 | ) | — | |||||
Restructuring expense | (1.1 | ) | (2.0 | ) | ||||
Earnings from continuing operations | $ | 12.7 | $ | 53.6 | ||||
Other income (expenses): | ||||||||
Interest expense | $ | (23.6 | ) | $ | (19.3 | ) | ||
Amortization of deferred financing fees | (1.1 | ) | (1.2 | ) | ||||
Loss on debt extinguishment | — | (25.3 | ) | |||||
Other income - net | 2.5 | 0.8 | ||||||
(Loss) earnings from continuing operations before taxes on earnings | $ | (9.5 | ) | $ | 8.6 |
(in millions) | March 31, 2015 | December 31, 2014 | ||||||
Crane | $ | 1,730.5 | $ | 1,742.3 | ||||
Foodservice | 1,921.2 | 1,902.0 | ||||||
Corporate | 165.2 | 172.3 | ||||||
Total | $ | 3,816.9 | $ | 3,816.6 |
|
|
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net sales | $ | — | $ | 476.0 | $ | 419.9 | $ | (143.8 | ) | $ | 752.1 | ||||||||
Costs and expenses: | |||||||||||||||||||
Cost of sales | — | 381.9 | 331.5 | (143.8 | ) | 569.6 | |||||||||||||
Engineering, selling and administrative expenses | 18.0 | 76.2 | 64.4 | — | 158.6 | ||||||||||||||
Amortization expense | — | 7.4 | 1.2 | — | 8.6 | ||||||||||||||
Restructuring expense | — | 0.9 | 0.2 | — | 1.1 | ||||||||||||||
Separation expense | 1.5 | — | — | — | 1.5 | ||||||||||||||
Equity in loss (earnings) of subsidiaries | 66.2 | (9.0 | ) | — | (57.2 | ) | — | ||||||||||||
Total costs and expenses | 85.7 | 457.4 | 397.3 | (201.0 | ) | 739.4 | |||||||||||||
Operating (loss) earnings from continuing operations | (85.7 | ) | 18.6 | 22.6 | 57.2 | 12.7 | |||||||||||||
Other income (expenses): | |||||||||||||||||||
Interest expense | (21.5 | ) | (0.6 | ) | (1.5 | ) | — | (23.6 | ) | ||||||||||
Amortization of deferred financing fees | (1.1 | ) | — | — | — | (1.1 | ) | ||||||||||||
Management fee income (expense) | 16.0 | (15.3 | ) | (0.7 | ) | — | — | ||||||||||||
Other income (expense), net | 74.1 | (5.2 | ) | 5.4 | (71.8 | ) | 2.5 | ||||||||||||
Total other income (expenses) | 67.5 | (21.1 | ) | 3.2 | (71.8 | ) | (22.2 | ) | |||||||||||
Earnings (loss) from continuing operations before taxes on earnings | (18.2 | ) | (2.5 | ) | 25.8 | (14.6 | ) | (9.5 | ) | ||||||||||
(Benefit) provision for taxes on income | (9.8 | ) | (1.1 | ) | 9.7 | — | (1.2 | ) | |||||||||||
(Loss) earnings from continuing operations | (8.4 | ) | (1.4 | ) | 16.1 | (14.6 | ) | (8.3 | ) | ||||||||||
Discontinued operations: | |||||||||||||||||||
Loss from discontinued operations, net of income taxes | — | (0.1 | ) | — | — | (0.1 | ) | ||||||||||||
Loss on sale of discontinued operations, net of income taxes | — | — | — | — | — | ||||||||||||||
Net (loss) earnings | (8.4 | ) | (1.5 | ) | 16.1 | (14.6 | ) | (8.4 | ) | ||||||||||
Less: Net earnings attributable to noncontrolling interest | — | — | — | — | — | ||||||||||||||
Net (loss) earnings attributable to Manitowoc | $ | (8.4 | ) | $ | (1.5 | ) | $ | 16.1 | $ | (14.6 | ) | $ | (8.4 | ) | |||||
Comprehensive (loss) income attributable to Manitowoc | $ | (73.9 | ) | $ | (7.4 | ) | $ | 35.2 | $ | (27.8 | ) | $ | (73.9 | ) |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net sales | $ | — | $ | 547.4 | $ | 430.7 | $ | (128.1 | ) | $ | 850.0 | ||||||||
Costs and expenses: | |||||||||||||||||||
Cost of sales | — | 417.9 | 334.5 | (128.1 | ) | 624.3 | |||||||||||||
Engineering, selling and administrative expenses | 15.2 | 73.1 | 73.0 | — | 161.3 | ||||||||||||||
Amortization expense | — | 7.4 | 1.4 | — | 8.8 | ||||||||||||||
Restructuring expense | — | 1.4 | 0.6 | — | 2.0 | ||||||||||||||
Equity in (earnings) loss of subsidiaries | (13.0 | ) | (9.4 | ) | — | 22.4 | — | ||||||||||||
Total costs and expenses | 2.2 | 490.4 | 409.5 | (105.7 | ) | 796.4 | |||||||||||||
Operating (loss) earnings from continuing operations | (2.2 | ) | 57.0 | 21.2 | (22.4 | ) | 53.6 | ||||||||||||
Other income (expenses): | |||||||||||||||||||
Interest expense | (16.7 | ) | (0.4 | ) | (2.2 | ) | — | (19.3 | ) | ||||||||||
Amortization of deferred financing fees | (1.2 | ) | — | — | — | (1.2 | ) | ||||||||||||
Loss on debt extinguishment | (25.3 | ) | — | — | — | (25.3 | ) | ||||||||||||
Management fee income (expense) | 15.4 | (17.0 | ) | 1.6 | — | — | |||||||||||||
Other income (expense), net | 5.4 | (7.9 | ) | 3.3 | — | 0.8 | |||||||||||||
Total other (expenses) income | (22.4 | ) | (25.3 | ) | 2.7 | — | (45.0 | ) | |||||||||||
(Loss) earnings from continuing operations before taxes on earnings | (24.6 | ) | 31.7 | 23.9 | (22.4 | ) | 8.6 | ||||||||||||
(Benefit) provision for taxes on earnings | (15.8 | ) | 12.2 | 6.2 | — | 2.6 | |||||||||||||
(Loss) earnings from continuing operations | (8.8 | ) | 19.5 | 17.7 | (22.4 | ) | 6.0 | ||||||||||||
Discontinued operations: | |||||||||||||||||||
Loss from discontinued operations, net of income taxes | — | (0.1 | ) | (0.9 | ) | — | (1.0 | ) | |||||||||||
Loss on sale of discontinued operations, net of income taxes | — | — | (9.9 | ) | — | (9.9 | ) | ||||||||||||
Net (loss) earnings | (8.8 | ) | 19.4 | 6.9 | (22.4 | ) | (4.9 | ) | |||||||||||
Less: Net loss attributable to noncontrolling interest | — | — | 3.9 | — | 3.9 | ||||||||||||||
Net (loss) earnings attributable to Manitowoc | $ | (8.8 | ) | $ | 19.4 | $ | 3.0 | $ | (22.4 | ) | $ | (8.8 | ) | ||||||
Comprehensive (loss) income attributable to Manitowoc | $ | (5.7 | ) | $ | 18.2 | $ | (1.6 | ) | $ | (16.6 | ) | $ | (5.7 | ) |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 1.9 | $ | 3.1 | $ | 63.2 | $ | — | $ | 68.2 | |||||||||
Restricted cash | 2.8 | — | 20.6 | — | 23.4 | ||||||||||||||
Accounts receivable — net | 0.2 | — | 256.6 | (20.4 | ) | 236.4 | |||||||||||||
Intercompany short term note receivable | — | — | 109.0 | (109.0 | ) | — | |||||||||||||
Intercompany interest receivable | 43.3 | 3.2 | — | (46.5 | ) | — | |||||||||||||
Inventories — net | — | 359.8 | 335.1 | — | 694.9 | ||||||||||||||
Deferred income taxes | 69.2 | — | 0.7 | — | 69.9 | ||||||||||||||
Other current assets | 4.1 | 6.7 | 147.6 | — | 158.4 | ||||||||||||||
Total current assets | 121.5 | 372.8 | 932.8 | (175.9 | ) | 1,251.2 | |||||||||||||
Property, plant and equipment — net | 7.8 | 325.1 | 233.1 | — | 566.0 | ||||||||||||||
Goodwill | — | 960.5 | 222.9 | — | 1,183.4 | ||||||||||||||
Other intangible assets — net | — | 554.2 | 139.4 | — | 693.6 | ||||||||||||||
Intercompany long-term receivable | 805.0 | 195.3 | 848.7 | (1,849.0 | ) | — | |||||||||||||
Intercompany accounts receivable | — | 1,516.0 | 674.8 | (2,190.8 | ) | — | |||||||||||||
Other non-current assets | 65.0 | 3.2 | 54.5 | — | 122.7 | ||||||||||||||
Investment in affiliates | 4,293.3 | 3,654.8 | — | (7,948.1 | ) | — | |||||||||||||
Total assets | $ | 5,292.6 | $ | 7,581.9 | $ | 3,106.2 | $ | (12,163.8 | ) | $ | 3,816.9 | ||||||||
Liabilities and Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Accounts payable and accrued expenses | $ | 26.8 | $ | 400.9 | $ | 333.7 | $ | (20.4 | ) | $ | 741.0 | ||||||||
Short-term borrowings and current portion of long-term debt | 26.7 | 4.1 | 35.7 | — | 66.5 | ||||||||||||||
Intercompany short term note payable | 109.0 | — | — | (109.0 | ) | — | |||||||||||||
Intercompany interest payable | 3.2 | — | 43.3 | (46.5 | ) | — | |||||||||||||
Product warranties | — | 42.4 | 30.1 | — | 72.5 | ||||||||||||||
Customer advances | — | 15.7 | 12.8 | — | 28.5 | ||||||||||||||
Product liabilities | — | 23.5 | 2.4 | — | 25.9 | ||||||||||||||
Total current liabilities | 165.7 | 486.6 | 458.0 | (175.9 | ) | 934.4 | |||||||||||||
Non-Current Liabilities: | |||||||||||||||||||
Long-term debt, less current portion | 1,563.6 | 23.4 | 20.7 | — | 1,607.7 | ||||||||||||||
Deferred income taxes | 165.1 | — | 13.7 | — | 178.8 | ||||||||||||||
Pension obligations | 129.1 | 7.3 | 2.4 | — | 138.8 | ||||||||||||||
Postretirement health and other benefit obligations | 48.8 | 2.2 | 1.3 | — | 52.3 | ||||||||||||||
Long-term deferred revenue | — | 10.4 | 26.4 | — | 36.8 | ||||||||||||||
Intercompany long-term note payable | 191.0 | 814.7 | 843.3 | (1,849.0 | ) | — | |||||||||||||
Intercompany accounts payable | 2,190.8 | — | — | (2,190.8 | ) | — | |||||||||||||
Other non-current liabilities | 79.7 | 9.0 | 20.6 | — | 109.3 | ||||||||||||||
Total non-current liabilities | 4,368.1 | 867.0 | 928.4 | (4,039.8 | ) | 2,123.7 | |||||||||||||
Equity | |||||||||||||||||||
Total equity | 758.8 | 6,228.3 | 1,719.8 | (7,948.1 | ) | 758.8 | |||||||||||||
Total liabilities and equity | $ | 5,292.6 | $ | 7,581.9 | $ | 3,106.2 | $ | (12,163.8 | ) | $ | 3,816.9 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 1.6 | $ | 3.3 | $ | 63.1 | $ | — | $ | 68.0 | |||||||||
Restricted cash | 2.8 | — | 20.9 | — | 23.7 | ||||||||||||||
Accounts receivable — net | 0.1 | — | 233.6 | (6.3 | ) | 227.4 | |||||||||||||
Intercompany short term note receivable | — | — | 201.7 | (201.7 | ) | — | |||||||||||||
Intercompany interest receivable | 41.5 | 3.2 | — | (44.7 | ) | — | |||||||||||||
Inventories — net | — | 306.3 | 338.2 | — | 644.5 | ||||||||||||||
Deferred income taxes | 67.1 | — | 4.2 | — | 71.3 | ||||||||||||||
Other current assets | 3.6 | 6.7 | 140.9 | — | 151.2 | ||||||||||||||
Current assets of discontinued operations | — | — | — | — | — | ||||||||||||||
Total current assets | 116.7 | 319.5 | 1,002.6 | (252.7 | ) | 1,186.1 | |||||||||||||
Property, plant and equipment — net | 7.7 | 325.8 | 257.5 | — | 591.0 | ||||||||||||||
Goodwill | — | 960.5 | 237.6 | — | 1,198.1 | ||||||||||||||
Other intangible assets — net | — | 561.6 | 153.1 | — | 714.7 | ||||||||||||||
Intercompany long-term notes receivable | 892.5 | 195.3 | 851.3 | (1,939.1 | ) | — | |||||||||||||
Intercompany accounts receivable | — | 1,619.7 | 796.8 | (2,416.5 | ) | — | |||||||||||||
Other non-current assets | 66.7 | 3.1 | 56.9 | — | 126.7 | ||||||||||||||
Long-term assets of discontinued operations | — | — | — | — | — | ||||||||||||||
Investment in affiliates | 4,423.6 | 3,629.4 | — | (8,053.0 | ) | — | |||||||||||||
Total assets | $ | 5,507.2 | $ | 7,614.9 | $ | 3,355.8 | $ | (12,661.3 | ) | $ | 3,816.6 | ||||||||
Liabilities and Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Accounts payable and accrued expenses | $ | 27.1 | $ | 420.8 | $ | 365.8 | $ | (6.3 | ) | $ | 807.4 | ||||||||
Short-term borrowings and current portion of long-term debt | 24.1 | 2.8 | 53.4 | — | 80.3 | ||||||||||||||
Intercompany short term note payable | 201.7 | — | — | (201.7 | ) | — | |||||||||||||
Intercompany interest payable | 3.2 | — | 41.5 | (44.7 | ) | — | |||||||||||||
Product warranties | — | 45.2 | 32.5 | — | 77.7 | ||||||||||||||
Customer advances | — | 7.3 | 14.0 | — | 21.3 | ||||||||||||||
Product liabilities | — | 22.1 | 2.5 | — | 24.6 | ||||||||||||||
Current liabilities of discontinued operation | — | — | — | — | — | ||||||||||||||
Total current liabilities | 256.1 | 498.2 | 509.7 | (252.7 | ) | 1,011.3 | |||||||||||||
Non-Current Liabilities: | |||||||||||||||||||
Long-term debt, less current portion | 1,393.0 | 25.3 | 24.9 | — | 1,443.2 | ||||||||||||||
Deferred income taxes | 165.2 | — | 21.0 | — | 186.2 | ||||||||||||||
Pension obligations | 129.1 | 7.9 | 4.0 | — | 141.0 | ||||||||||||||
Postretirement health and other benefit obligations | 49.5 | 2.1 | 1.5 | — | 53.1 | ||||||||||||||
Long-term deferred revenue | — | 10.7 | 27.2 | — | 37.9 | ||||||||||||||
Intercompany long-term note payable | 191.0 | 813.5 | 934.6 | (1,939.1 | ) | — | |||||||||||||
Intercompany accounts payable | 2,416.5 | — | — | (2,416.5 | ) | — | |||||||||||||
Other non-current liabilities | 82.7 | 11.5 | 25.6 | — | 119.8 | ||||||||||||||
Long-term liabilities of discontinued operations | — | — | — | — | — | ||||||||||||||
Total non-current liabilities | 4,427.0 | 871.0 | 1,038.8 | (4,355.6 | ) | 1,981.2 | |||||||||||||
Equity | |||||||||||||||||||
Manitowoc stockholders' equity | 824.1 | 6,245.7 | 1,807.3 | (8,053.0 | ) | 824.1 | |||||||||||||
Noncontrolling interest | — | — | — | — | — | ||||||||||||||
Total equity | 824.1 | 6,245.7 | 1,807.3 | (8,053.0 | ) | 824.1 | |||||||||||||
Total liabilities and equity | $ | 5,507.2 | $ | 7,614.9 | $ | 3,355.8 | $ | (12,661.3 | ) | $ | 3,816.6 |
Parent | Subsidiary Guarantors | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net cash provided by (used for) operating activities of continuing operations | $ | 52.1 | $ | (71.8 | ) | $ | (44.1 | ) | $ | (71.8 | ) | $ | (135.6 | ) | |||||
Cash used for operating activities of discontinued operations | — | (0.1 | ) | — | — | (0.1 | ) | ||||||||||||
Net cash provided (used for) by operating activities | 52.1 | (71.9 | ) | (44.1 | ) | (71.8 | ) | (135.7 | ) | ||||||||||
Cash Flows from Investing: | |||||||||||||||||||
Capital expenditures | (0.4 | ) | (7.5 | ) | (3.8 | ) | — | (11.7 | ) | ||||||||||
Proceeds from sale of property, plant and equipment | — | — | 2.0 | — | 2.0 | ||||||||||||||
Intercompany investments | (132.6 | ) | 64.2 | 237.1 | (168.7 | ) | — | ||||||||||||
Net cash (used for) provided by investing activities | (133.0 | ) | 56.7 | 235.3 | (168.7 | ) | (9.7 | ) | |||||||||||
Cash Flows from Financing: | |||||||||||||||||||
Proceeds on revolving credit facility—net | 175.0 | — | — | — | 175.0 | ||||||||||||||
Payments on long-term debt | (4.4 | ) | (0.5 | ) | (18.0 | ) | — | (22.9 | ) | ||||||||||
Proceeds from long-term debt | — | — | 1.0 | — | 1.0 | ||||||||||||||
Payments on notes financing—net | — | — | (5.5 | ) | — | (5.5 | ) | ||||||||||||
Dividends paid | — | (71.8 | ) | 71.8 | — | ||||||||||||||
Exercises of stock options | 3.4 | — | — | — | 3.4 | ||||||||||||||
Intercompany financing | (92.8 | ) | 15.5 | (91.4 | ) | 168.7 | — | ||||||||||||
Net cash provided by (used for) financing activities of continuing operations | 81.2 | 15.0 | (185.7 | ) | 240.5 | 151.0 | |||||||||||||
Net cash used for financing activities of discontinued operations | — | — | — | — | — | ||||||||||||||
Net cash provided by (used for) financing activities | 81.2 | 15.0 | (185.7 | ) | 240.5 | 151.0 | |||||||||||||
Effect of exchange rate changes on cash | — | — | (5.4 | ) | — | (5.4 | ) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | 0.3 | (0.2 | ) | 0.1 | — | 0.2 | |||||||||||||
Balance at beginning of period | 1.6 | 3.3 | 63.1 | — | 68.0 | ||||||||||||||
Balance at end of period | $ | 1.9 | $ | 3.1 | $ | 63.2 | $ | — | $ | 68.2 |
Parent | Subsidiary Guarantors | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net cash used for operating activities of continuing operations | $ | (89.1 | ) | $ | (29.7 | ) | $ | (145.8 | ) | $ | — | $ | (264.6 | ) | |||||
Cash used for operating activities of discontinued operations | — | (0.1 | ) | (6.7 | ) | — | (6.8 | ) | |||||||||||
Net cash used for operating activities | (89.1 | ) | (29.8 | ) | (152.5 | ) | — | (271.4 | ) | ||||||||||
Cash Flows from Investing: | |||||||||||||||||||
Capital expenditures | — | (9.7 | ) | (7.0 | ) | — | (16.7 | ) | |||||||||||
Proceeds from sale of property, plant and equipment | — | — | 1.0 | — | 1.0 | ||||||||||||||
Restricted cash | — | — | (13.2 | ) | — | (13.2 | ) | ||||||||||||
Intercompany investments | (147.6 | ) | 43.8 | 173.3 | (69.5 | ) | — | ||||||||||||
Net cash (used for) provided by investing activities of continuing operations | (147.6 | ) | 34.1 | 154.1 | (69.5 | ) | (28.9 | ) | |||||||||||
Net cash used for investing activities of discontinued operations | — | — | — | — | — | ||||||||||||||
Net cash (used for) provided by investing activities | (147.6 | ) | 34.1 | 154.1 | (69.5 | ) | (28.9 | ) | |||||||||||
Cash Flows from Financing: | |||||||||||||||||||
Proceeds from revolving credit facility—net | 314.0 | — | — | — | 314.0 | ||||||||||||||
Payments on long-term debt | (562.6 | ) | (0.2 | ) | (7.9 | ) | — | (570.7 | ) | ||||||||||
Proceeds from long-term debt | 550.0 | — | 30.6 | — | 580.6 | ||||||||||||||
Payments on notes financing—net | — | — | (7.2 | ) | — | (7.2 | ) | ||||||||||||
Exercises of stock options | 19.9 | — | — | — | 19.9 | ||||||||||||||
Intercompany financing | (76.2 | ) | (2.2 | ) | 8.9 | 69.5 | — | ||||||||||||
Net cash provided by (used for) financing activities of continuing operations | 240.2 | (2.4 | ) | 24.4 | 69.5 | 331.7 | |||||||||||||
Net cash used for financing activities of discontinued operations | — | — | (7.2 | ) | — | (7.2 | ) | ||||||||||||
Net cash provided by (used for) financing activities | 240.2 | (2.4 | ) | 17.2 | 69.5 | 324.5 | |||||||||||||
Effect of exchange rate changes on cash | — | — | (0.3 | ) | — | (0.3 | ) | ||||||||||||
Net increase in cash and cash equivalents | 3.5 | 1.9 | 18.5 | — | 23.9 | ||||||||||||||
Balance at beginning of period | 1.2 | 3.3 | 50.4 | — | 54.9 | ||||||||||||||
Balance at end of period | $ | 4.7 | $ | 5.2 | $ | 68.9 | $ | — | $ | 78.8 |
|
|
Three Months Ended March 31, | ||||||||
(in millions) | 2015 | 2014 | ||||||
Net sales | $ | — | $ | 0.3 | ||||
Pretax loss from discontinued operation | $ | — | $ | (0.8 | ) | |||
Provision for taxes on earnings | — | — | ||||||
Net loss from discontinued operation | $ | — | $ | (0.8 | ) |
Three Months Ended March 31, | ||||||||
(in millions) | 2015 | 2014 | ||||||
Net sales | $ | — | $ | — | ||||
Pretax loss from discontinued operations | $ | (0.2 | ) | $ | (0.2 | ) | ||
Benefit for taxes on earnings | (0.1 | ) | — | |||||
Net loss from discontinued operations | $ | (0.1 | ) | $ | (0.2 | ) |
|
Fair Value as of March 31, 2015 | |||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Current Assets: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 1.2 | $ | — | $ | 1.2 | |||||||
Commodity contracts | — | — | — | — | |||||||||||
Total current assets at fair value | $ | — | $ | 1.2 | $ | — | $ | 1.2 | |||||||
Current Liabilities: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 10.7 | $ | — | $ | 10.7 | |||||||
Commodity contracts | — | 2.4 | — | 2.4 | |||||||||||
Interest rate swap contracts: Float-to-fixed | — | 2.3 | — | 2.3 | |||||||||||
Total current liabilities at fair value | $ | — | $ | 15.4 | $ | — | $ | 15.4 | |||||||
Non-current Liabilities: | |||||||||||||||
Commodity contracts | $ | — | $ | 0.5 | $ | — | $ | 0.5 | |||||||
Interest rate swap contracts: Fixed-to-float | — | 1.1 | — | 1.1 | |||||||||||
Interest rate swap contracts: Float-to-fixed | — | 0.9 | — | 0.9 | |||||||||||
Total non-current liabilities at fair value | $ | — | $ | 2.5 | $ | — | $ | 2.5 |
Fair Value as of December 31, 2014 | |||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Current Assets: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 2.1 | $ | — | $ | 2.1 | |||||||
Commodity contracts | — | — | — | — | |||||||||||
Total current assets at fair value | $ | — | $ | 2.1 | $ | — | $ | 2.1 | |||||||
Non-Current Assets: | |||||||||||||||
Interest rate swap contracts: Float-to-fixed | $ | — | $ | 0.8 | $ | — | $ | 0.8 | |||||||
Total non-current assets at fair value | $ | — | $ | 0.8 | $ | — | $ | 0.8 | |||||||
Current Liabilities: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 7.9 | $ | — | $ | 7.9 | |||||||
Commodity contracts | — | 1.0 | — | 1.0 | |||||||||||
Interest rate swap contracts: Float-to-fixed | — | 2.3 | — | 2.3 | |||||||||||
Total current liabilities at fair value | $ | — | $ | 11.2 | $ | — | $ | 11.2 | |||||||
Non-current Liabilities: | |||||||||||||||
Commodity contracts: | $ | — | $ | 0.4 | $ | — | $ | 0.4 | |||||||
Interest rate swap contracts: Fixed-to-float | — | 4.3 | — | 4.3 | |||||||||||
Total non-current liabilities at fair value | $ | — | $ | 4.7 | $ | — | $ | 4.7 |
|
ASSET DERIVATIVES | ||||||||||
March 31, 2015 | December 31, 2014 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives designated as hedging instruments | ||||||||||
Foreign exchange contracts | Other current assets | $ | 0.1 | $ | — | |||||
Interest rate swap contracts: Float-to-fixed | Other non-current assets | — | 0.8 | |||||||
Total derivatives designated as hedging instruments | $ | 0.1 | $ | 0.8 |
ASSET DERIVATIVES | ||||||||||
March 31, 2015 | December 31, 2014 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives NOT designated as hedging instruments | ||||||||||
Foreign exchange contracts | Other current assets | $ | 1.1 | $ | 2.1 | |||||
Total derivatives NOT designated as hedging instruments | $ | 1.1 | $ | 2.1 | ||||||
Total asset derivatives | $ | 1.2 | $ | 2.9 |
LIABILITY DERIVATIVES | ||||||||||
March 31, 2015 | December 31, 2014 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives designated as hedging instruments | ||||||||||
Foreign exchange contracts | Accounts payable and accrued expenses | $ | 10.2 | $ | 6.6 | |||||
Commodity contracts | Accounts payable and accrued expenses | 2.4 | 1.0 | |||||||
Interest rate swap contracts: Float-to-fixed | Accounts payable and accrued expenses | 2.3 | 2.3 | |||||||
Commodity contracts | Other non-current liabilities | 0.5 | 0.4 | |||||||
Interest rate swap contracts: Float-to-fixed | Other non-current liabilities | 0.9 | — | |||||||
Interest rate swap contracts: Fixed-to-float | Other non-current liabilities | 1.1 | 4.3 | |||||||
Total derivatives designated as hedging instruments | $ | 17.4 | $ | 14.6 |
LIABILITY DERIVATIVES | ||||||||||
March 31, 2015 | December 31, 2014 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives NOT designated as hedging instruments | ||||||||||
Foreign exchange contracts | Accounts payable and accrued expenses | $ | 0.5 | $ | 1.3 | |||||
Total derivatives NOT designated as hedging instruments | $ | 0.5 | $ | 1.3 | ||||||
Total liability derivatives | $ | 17.9 | $ | 15.9 |
Amount of Gain or (Loss) on Derivative Recognized in OCI (Effective Portion, net of tax) | Location of Gain or (Loss) Reclassified from Accumulated | Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships (in millions) | March 31, 2015 | March 31, 2014 | OCI into Income (Effective Portion) | March 31, 2015 | March 31, 2014 | |||||||||||||
Foreign exchange contracts | $ | (2.2 | ) | $ | (0.9 | ) | Cost of sales | $ | (3.2 | ) | $ | 0.3 | ||||||
Commodity contracts | $ | (0.9 | ) | $ | (0.2 | ) | Cost of sales | $ | (0.7 | ) | $ | (0.1 | ) | |||||
Interest rate swap contracts: Float-to-fixed | (1.1 | ) | — | Interest expense | (0.6 | ) | — | |||||||||||
Total | $ | (4.2 | ) | $ | (1.1 | ) | $ | (4.5 | ) | $ | 0.2 |
Derivatives | Location of Gain or (Loss) on Derivative Recognized in Income (Ineffective Portion and Amount Excluded from | Amount of Gain or (Loss) on Derivative Recognized in Income (Ineffective Portion and Amount Excluded from Effectiveness Testing) | ||||||||
Relationships (in millions) | Effectiveness Testing) | March 31, 2015 | March 31, 2014 | |||||||
Commodity contracts | Cost of sales | $ | (0.1 | ) | $ | — | ||||
Total | $ | (0.1 | ) | $ | — |
Derivatives Not Designated as | Location of Gain or (Loss) Recognized on Derivative in | Amount of Gain or (Loss) on Derivative Recognized in Income | ||||||||
Hedging Instruments (in millions) | Income | March 31, 2015 | March 31, 2014 | |||||||
Foreign exchange contracts | Other income | $ | (0.2 | ) | $ | (0.4 | ) | |||
Total | $ | (0.2 | ) | $ | (0.4 | ) |
Derivatives Designated as Fair Market Value | Location of Gain or (Loss) on Derivative | Amount of Gain or (Loss) on Derivative Recognized in Income | ||||||||
Instruments under ASC 815 (in millions) | Recognized in Income | March 31, 2015 | March 31, 2014 | |||||||
Interest rate swap contracts: Fixed-to-float | Interest expense | $ | 3.2 | $ | 3.6 | |||||
Total | $ | 3.2 | $ | 3.6 |
Units Hedged | |||||||||
Commodity | March 31, 2015 | December 31, 2014 | Unit | Type | |||||
Aluminum | 1,501 | 1,657 | MT | Cash Flow | |||||
Copper | 830 | 820 | MT | Cash Flow | |||||
Natural Gas | 267,792 | 347,608 | MMBtu | Cash Flow | |||||
Steel | 21,342 | 14,665 | Tons | Cash Flow |
Units Hedged | ||||||||
Short Currency | March 31, 2015 | December 31, 2014 | Type | |||||
Canadian Dollar | 6,069,151 | 7,984,824 | Cash Flow | |||||
European Euro | 73,090,574 | 89,006,695 | Cash Flow | |||||
South Korean Won | 1,641,194,971 | 1,964,906,996 | Cash Flow | |||||
Singapore Dollar | 3,000,000 | 3,900,000 | Cash Flow | |||||
United States Dollar | 28,977,054 | 29,228,731 | Cash Flow | |||||
British Pound | 2,239,155 | — | Cash Flow | |||||
Japanese Yen | 452,540,650 | — | Cash Flow | |||||
Mexican Peso | 60,423,412 | 52,674,387 | Cash Flow |
Units Hedged | ||||||||||
Short Currency | March 31, 2015 | December 31, 2014 | Recognized Location | Purpose | ||||||
Euro | 12,393,167 | 73,302,332 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
United States Dollar | 64,540,692 | 18,244,912 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
Australian Dollar | — | 2,482,430 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
Japanese Yen | 310,294 | — | Other income, net | Accounts Payable and Receivable Settlement | ||||||
Canadian Dollar | 480 | 2,516 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
Mexican Peso | 1,414,382 | 3,151,000 | Other income, net | Accounts Payable and Receivable Settlement | ||||||
British Pound Sterling | 2,000,000 | — | Other income, net | Accounts Payable and Receivable Settlement |
|
(in millions) | March 31, 2015 | December 31, 2014 | ||||||
Inventories — gross: | ||||||||
Raw materials | $ | 230.7 | $ | 226.2 | ||||
Work-in-process | 149.6 | 103.7 | ||||||
Finished goods | 416.5 | 414.8 | ||||||
Total inventories — gross | 796.8 | 744.7 | ||||||
Excess and obsolete inventory reserve | (63.6 | ) | (64.0 | ) | ||||
Net inventories at FIFO cost | 733.2 | 680.7 | ||||||
Excess of FIFO costs over LIFO value | (38.3 | ) | (36.2 | ) | ||||
Inventories — net | $ | 694.9 | $ | 644.5 |
|
(in millions) | Crane | Foodservice | Total | |||||||||
Gross balance as of January 1, 2014 | $ | 345.1 | $ | 1,389.2 | $ | 1,734.3 | ||||||
Accumulated asset impairments | — | (515.7 | ) | (515.7 | ) | |||||||
Net balance as of January 1, 2014 | 345.1 | 873.5 | 1,218.6 | |||||||||
Foreign currency impact | (19.8 | ) | (0.7 | ) | (20.5 | ) | ||||||
Gross balance as of December 31, 2014 | $ | 325.3 | $ | 1,388.5 | $ | 1,713.8 | ||||||
Accumulated asset impairments | — | (515.7 | ) | (515.7 | ) | |||||||
Net balance as of December 31, 2014 | $ | 325.3 | $ | 872.8 | $ | 1,198.1 | ||||||
Foreign currency impact | (14.8 | ) | 0.1 | (14.7 | ) | |||||||
Gross balance as of March 31, 2015 | $ | 310.5 | $ | 1,388.6 | $ | 1,699.1 | ||||||
Accumulated asset impairments | — | (515.7 | ) | (515.7 | ) | |||||||
Net balance as of March 31, 2015 | $ | 310.5 | $ | 872.9 | $ | 1,183.4 |
March 31, 2015 | December 31, 2014 | |||||||||||||||||||||||
(in millions) | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Gross Carrying Amount | Accumulated Amortization | Net Book Value | ||||||||||||||||||
Trademarks and tradenames | $ | 290.7 | $ | — | $ | 290.7 | $ | 300.0 | $ | — | $ | 300.0 | ||||||||||||
Customer relationships | 425.9 | (141.6 | ) | 284.3 | 425.7 | (136.0 | ) | 289.7 | ||||||||||||||||
Patents | 30.8 | (27.0 | ) | 3.8 | 32.7 | (28.3 | ) | 4.4 | ||||||||||||||||
Engineering drawings | 10.3 | (8.9 | ) | 1.4 | 11.0 | (9.3 | ) | 1.7 | ||||||||||||||||
Distribution network | 18.4 | — | 18.4 | 19.7 | — | 19.7 | ||||||||||||||||||
Other intangibles | 167.7 | (72.7 | ) | 95.0 | 170.9 | (71.7 | ) | 99.2 | ||||||||||||||||
Total | $ | 943.8 | $ | (250.2 | ) | $ | 693.6 | $ | 960.0 | $ | (245.3 | ) | $ | 714.7 |
|
(in millions) | March 31, 2015 | December 31, 2014 | ||||||
Trade accounts payable | $ | 392.0 | $ | 457.5 | ||||
Interest payable | 29.1 | 12.5 | ||||||
Employee related expenses | 97.6 | 90.3 | ||||||
Restructuring expenses | 19.2 | 20.3 | ||||||
Profit sharing and incentives | 8.2 | 6.8 | ||||||
Accrued rebates | 41.0 | 52.8 | ||||||
Deferred revenue - current | 18.0 | 21.6 | ||||||
Income taxes payable | 12.9 | 16.2 | ||||||
Miscellaneous accrued expenses | 123.0 | 129.4 | ||||||
$ | 741.0 | $ | 807.4 |
|
(in millions) | March 31, 2015 | December 31, 2014 | ||||||
Revolving credit facility | $ | 175.0 | $ | — | ||||
Term loan A | 332.5 | 336.9 | ||||||
Term loan B | 168.5 | 168.5 | ||||||
Senior notes due 2020 | 615.2 | 614.8 | ||||||
Senior notes due 2022 | 299.1 | 296.9 | ||||||
Other | 83.9 | 106.4 | ||||||
Total debt | 1,674.2 | 1,523.5 | ||||||
Less current portion and short-term borrowings | (66.5 | ) | (80.3 | ) | ||||
Long-term debt | $ | 1,607.7 | $ | 1,443.2 |
Fiscal Quarter Ending | Consolidated Senior Secured Leverage Ratio (less than) | Consolidated Interest Coverage Ratio (greater than) | ||
March 31, 2015 | 3.25:1.00 | 2.75:1.00 | ||
June 30, 2015 | 3.25:1.00 | 2.75:1.00 | ||
September 30, 2015 | 3.25:1.00 | 2.75:1.00 | ||
December 31, 2015 | 3.25:1.00 | 2.75:1.00 | ||
March 31, 2016 and thereafter | 3.00:1.00 | 3.00:1.00 |
Year | Percentage | |
2017 | 102.938 | % |
2018 | 101.958 | % |
2019 | 100.979 | % |
2020 and thereafter | 100.000 | % |
Year | Percentage | |
2015 | 104.250 | % |
2016 | 102.833 | % |
2017 | 101.417 | % |
2018 and thereafter | 100.000 | % |
|
(in millions) | Retained Earnings | Noncontrolling Interest | ||||||
Balance at December 31, 2014 | $ | 486.9 | $ | — | ||||
Net loss | (8.4 | ) | — | |||||
Balance at March 31, 2015 | $ | 478.5 | $ | — |
(in millions) | Retained Earnings | Noncontrolling Interest | ||||||
Balance at December 31, 2013 | $ | 353.2 | $ | 6.8 | ||||
Net (loss) earnings | (8.8 | ) | 3.9 | |||||
Noncontrolling interest deconsolidation as a result of sale | — | (10.7 | ) | |||||
Balance at March 31, 2014 | $ | 344.4 | $ | — |
(in millions) | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Foreign Currency Translation | Total | ||||||||||||
Balance at December 31, 2014 | $ | (6.3 | ) | $ | (95.0 | ) | $ | (29.2 | ) | $ | (130.5 | ) | ||||
Other comprehensive (loss) income before reclassifications | (6.9 | ) | — | (62.8 | ) | (69.7 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | 2.8 | 1.4 | — | 4.2 | ||||||||||||
Net current period other comprehensive (loss) income | (4.1 | ) | 1.4 | (62.8 | ) | (65.5 | ) | |||||||||
Balance at March 31, 2015 | $ | (10.4 | ) | $ | (93.6 | ) | $ | (92.0 | ) | $ | (196.0 | ) |
(in millions) | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Foreign Currency items | Total | ||||||||||||
Balance at December 31, 2013 | $ | 1.0 | $ | (62.7 | ) | $ | 54.8 | $ | (6.9 | ) | ||||||
Other comprehensive (loss) income before reclassifications | (0.9 | ) | — | 3.4 | 2.5 | |||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (0.2 | ) | 0.8 | — | 0.6 | |||||||||||
Net current period other comprehensive (loss) income | (1.1 | ) | 0.8 | 3.4 | 3.1 | |||||||||||
Balance at March 31, 2014 | $ | (0.1 | ) | $ | (61.9 | ) | $ | 58.2 | $ | (3.8 | ) |
Three Months Ended March 31, 2015 | ||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income | Recognized Location | ||||
Gains and losses on cash flow hedges | ||||||
Foreign exchange contracts | $ | (3.2 | ) | Cost of sales | ||
Commodity contracts | (0.7 | ) | Cost of sales | |||
Interest rate swap contracts: Float-to-fixed | (0.6 | ) | Interest Expense | |||
(4.5 | ) | Total before tax | ||||
1.7 | Tax expense | |||||
$ | (2.8 | ) | Net of tax | |||
Amortization of pension and postretirement items | ||||||
Actuarial losses | (1.9 | ) | (a) | |||
(1.9 | ) | Total before tax | ||||
0.5 | Tax benefit | |||||
$ | (1.4 | ) | Net of Tax | |||
Total reclassifications for the period | $ | (4.2 | ) | Net of Tax | ||
(a) These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension cost (see Note 16, “Employee Benefit Plans,” for further details). |
Three Months Ended March 31, 2014 | ||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income | Recognized Location | ||||
Gains and losses on cash flow hedges | ||||||
Foreign exchange contracts | $ | 0.4 | Cost of sales | |||
Commodity contracts | (0.1 | ) | Cost of sales | |||
0.3 | Total before tax | |||||
(0.1 | ) | Tax expense | ||||
$ | 0.2 | Net of tax | ||||
Amortization of pension and postretirement items | ||||||
Actuarial losses | (1.0 | ) | (a) | |||
(1.0 | ) | Total before tax | ||||
0.2 | Tax benefit | |||||
$ | (0.8 | ) | Net of Tax | |||
Total reclassifications for the period | $ | (0.6 | ) | Net of Tax | ||
(a) These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension cost (see Note 16, “Employee Benefit Plans,” for further details). |
|
(in millions) | Three Months Ended March 31, 2015 | Year Ended December 31, 2014 | ||||||
Balance at beginning of period | $ | 92.2 | $ | 99.0 | ||||
Accruals for warranties issued during the period | 8.7 | 59.8 | ||||||
Settlements made (in cash or in kind) during the period | (13.2 | ) | (63.4 | ) | ||||
Currency translation | (2.6 | ) | (3.2 | ) | ||||
Balance at end of period | $ | 85.1 | $ | 92.2 |
|
Three Months Ended March 31, 2015 | ||||||||||||
U.S. | Non-U.S. | Postretirement | ||||||||||
Pension | Pension | Health and | ||||||||||
(in millions) | Plans | Plans | Other Plans | |||||||||
Service cost - benefits earned during the period | $ | — | $ | 0.7 | $ | 0.1 | ||||||
Interest cost of projected benefit obligations | 2.3 | 2.2 | 0.5 | |||||||||
Expected return on plan assets | (2.2 | ) | (1.9 | ) | — | |||||||
Amortization of actuarial net loss | 1.3 | 0.6 | — | |||||||||
Net periodic benefit costs | $ | 1.4 | $ | 1.6 | $ | 0.6 |
Three Months Ended March 31, 2014 | ||||||||||||
U.S. | Non-U.S. | Postretirement | ||||||||||
Pension | Pension | Health and | ||||||||||
(in millions) | Plans | Plans | Other Plans | |||||||||
Service cost - benefits earned during the period | $ | — | $ | 0.6 | $ | 0.1 | ||||||
Interest cost of projected benefit obligations | 2.6 | 2.7 | 0.5 | |||||||||
Expected return on plan assets | (2.4 | ) | (2.3 | ) | — | |||||||
Amortization of actuarial net loss | 0.7 | 0.4 | (0.1 | ) | ||||||||
Net periodic benefit costs | $ | 0.9 | $ | 1.4 | $ | 0.5 |
|
Restructuring Reserve Balance as of December 31, 2014 | Restructuring Charges | Use of Reserve | Restructuring Reserve Balance as of March 31, 2015 | |||||||||||
$ | 4.7 | $ | 0.2 | $ | (1.9 | ) | $ | 3.0 |
Restructuring Reserve Balance as of December 31, 2014 | Restructuring Charges | Use of Reserve | Restructuring Reserve Balance as of March 31, 2015 | |||||||||||
$ | 15.6 | $ | 0.9 | $ | (0.3 | ) | $ | 16.2 |
|
Three Months Ended March 31, | ||||||||
(in millions) | 2015 | 2014 | ||||||
Net sales: | ||||||||
Crane | $ | 406.7 | $ | 466.7 | ||||
Foodservice | 345.4 | 383.3 | ||||||
Total net sales | $ | 752.1 | $ | 850.0 | ||||
Earnings (loss) from continuing operations: | ||||||||
Crane | $ | 9.7 | $ | 22.6 | ||||
Foodservice | 33.0 | 57.9 | ||||||
Corporate expense | (18.8 | ) | (16.1 | ) | ||||
Amortization expense | (8.6 | ) | (8.8 | ) | ||||
Separation expense | (1.5 | ) | — | |||||
Restructuring expense | (1.1 | ) | (2.0 | ) | ||||
Earnings from continuing operations | $ | 12.7 | $ | 53.6 | ||||
Other income (expenses): | ||||||||
Interest expense | $ | (23.6 | ) | $ | (19.3 | ) | ||
Amortization of deferred financing fees | (1.1 | ) | (1.2 | ) | ||||
Loss on debt extinguishment | — | (25.3 | ) | |||||
Other income - net | 2.5 | 0.8 | ||||||
(Loss) earnings from continuing operations before taxes on earnings | $ | (9.5 | ) | $ | 8.6 |
(in millions) | March 31, 2015 | December 31, 2014 | ||||||
Crane | $ | 1,730.5 | $ | 1,742.3 | ||||
Foodservice | 1,921.2 | 1,902.0 | ||||||
Corporate | 165.2 | 172.3 | ||||||
Total | $ | 3,816.9 | $ | 3,816.6 |
|
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net sales | $ | — | $ | 476.0 | $ | 419.9 | $ | (143.8 | ) | $ | 752.1 | ||||||||
Costs and expenses: | |||||||||||||||||||
Cost of sales | — | 381.9 | 331.5 | (143.8 | ) | 569.6 | |||||||||||||
Engineering, selling and administrative expenses | 18.0 | 76.2 | 64.4 | — | 158.6 | ||||||||||||||
Amortization expense | — | 7.4 | 1.2 | — | 8.6 | ||||||||||||||
Restructuring expense | — | 0.9 | 0.2 | — | 1.1 | ||||||||||||||
Separation expense | 1.5 | — | — | — | 1.5 | ||||||||||||||
Equity in loss (earnings) of subsidiaries | 66.2 | (9.0 | ) | — | (57.2 | ) | — | ||||||||||||
Total costs and expenses | 85.7 | 457.4 | 397.3 | (201.0 | ) | 739.4 | |||||||||||||
Operating (loss) earnings from continuing operations | (85.7 | ) | 18.6 | 22.6 | 57.2 | 12.7 | |||||||||||||
Other income (expenses): | |||||||||||||||||||
Interest expense | (21.5 | ) | (0.6 | ) | (1.5 | ) | — | (23.6 | ) | ||||||||||
Amortization of deferred financing fees | (1.1 | ) | — | — | — | (1.1 | ) | ||||||||||||
Management fee income (expense) | 16.0 | (15.3 | ) | (0.7 | ) | — | — | ||||||||||||
Other income (expense), net | 74.1 | (5.2 | ) | 5.4 | (71.8 | ) | 2.5 | ||||||||||||
Total other income (expenses) | 67.5 | (21.1 | ) | 3.2 | (71.8 | ) | (22.2 | ) | |||||||||||
Earnings (loss) from continuing operations before taxes on earnings | (18.2 | ) | (2.5 | ) | 25.8 | (14.6 | ) | (9.5 | ) | ||||||||||
(Benefit) provision for taxes on income | (9.8 | ) | (1.1 | ) | 9.7 | — | (1.2 | ) | |||||||||||
(Loss) earnings from continuing operations | (8.4 | ) | (1.4 | ) | 16.1 | (14.6 | ) | (8.3 | ) | ||||||||||
Discontinued operations: | |||||||||||||||||||
Loss from discontinued operations, net of income taxes | — | (0.1 | ) | — | — | (0.1 | ) | ||||||||||||
Loss on sale of discontinued operations, net of income taxes | — | — | — | — | — | ||||||||||||||
Net (loss) earnings | (8.4 | ) | (1.5 | ) | 16.1 | (14.6 | ) | (8.4 | ) | ||||||||||
Less: Net earnings attributable to noncontrolling interest | — | — | — | — | — | ||||||||||||||
Net (loss) earnings attributable to Manitowoc | $ | (8.4 | ) | $ | (1.5 | ) | $ | 16.1 | $ | (14.6 | ) | $ | (8.4 | ) | |||||
Comprehensive (loss) income attributable to Manitowoc | $ | (73.9 | ) | $ | (7.4 | ) | $ | 35.2 | $ | (27.8 | ) | $ | (73.9 | ) |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net sales | $ | — | $ | 547.4 | $ | 430.7 | $ | (128.1 | ) | $ | 850.0 | ||||||||
Costs and expenses: | |||||||||||||||||||
Cost of sales | — | 417.9 | 334.5 | (128.1 | ) | 624.3 | |||||||||||||
Engineering, selling and administrative expenses | 15.2 | 73.1 | 73.0 | — | 161.3 | ||||||||||||||
Amortization expense | — | 7.4 | 1.4 | — | 8.8 | ||||||||||||||
Restructuring expense | — | 1.4 | 0.6 | — | 2.0 | ||||||||||||||
Equity in (earnings) loss of subsidiaries | (13.0 | ) | (9.4 | ) | — | 22.4 | — | ||||||||||||
Total costs and expenses | 2.2 | 490.4 | 409.5 | (105.7 | ) | 796.4 | |||||||||||||
Operating (loss) earnings from continuing operations | (2.2 | ) | 57.0 | 21.2 | (22.4 | ) | 53.6 | ||||||||||||
Other income (expenses): | |||||||||||||||||||
Interest expense | (16.7 | ) | (0.4 | ) | (2.2 | ) | — | (19.3 | ) | ||||||||||
Amortization of deferred financing fees | (1.2 | ) | — | — | — | (1.2 | ) | ||||||||||||
Loss on debt extinguishment | (25.3 | ) | — | — | — | (25.3 | ) | ||||||||||||
Management fee income (expense) | 15.4 | (17.0 | ) | 1.6 | — | — | |||||||||||||
Other income (expense), net | 5.4 | (7.9 | ) | 3.3 | — | 0.8 | |||||||||||||
Total other (expenses) income | (22.4 | ) | (25.3 | ) | 2.7 | — | (45.0 | ) | |||||||||||
(Loss) earnings from continuing operations before taxes on earnings | (24.6 | ) | 31.7 | 23.9 | (22.4 | ) | 8.6 | ||||||||||||
(Benefit) provision for taxes on earnings | (15.8 | ) | 12.2 | 6.2 | — | 2.6 | |||||||||||||
(Loss) earnings from continuing operations | (8.8 | ) | 19.5 | 17.7 | (22.4 | ) | 6.0 | ||||||||||||
Discontinued operations: | |||||||||||||||||||
Loss from discontinued operations, net of income taxes | — | (0.1 | ) | (0.9 | ) | — | (1.0 | ) | |||||||||||
Loss on sale of discontinued operations, net of income taxes | — | — | (9.9 | ) | — | (9.9 | ) | ||||||||||||
Net (loss) earnings | (8.8 | ) | 19.4 | 6.9 | (22.4 | ) | (4.9 | ) | |||||||||||
Less: Net loss attributable to noncontrolling interest | — | — | 3.9 | — | 3.9 | ||||||||||||||
Net (loss) earnings attributable to Manitowoc | $ | (8.8 | ) | $ | 19.4 | $ | 3.0 | $ | (22.4 | ) | $ | (8.8 | ) | ||||||
Comprehensive (loss) income attributable to Manitowoc | $ | (5.7 | ) | $ | 18.2 | $ | (1.6 | ) | $ | (16.6 | ) | $ | (5.7 | ) |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 1.9 | $ | 3.1 | $ | 63.2 | $ | — | $ | 68.2 | |||||||||
Restricted cash | 2.8 | — | 20.6 | — | 23.4 | ||||||||||||||
Accounts receivable — net | 0.2 | — | 256.6 | (20.4 | ) | 236.4 | |||||||||||||
Intercompany short term note receivable | — | — | 109.0 | (109.0 | ) | — | |||||||||||||
Intercompany interest receivable | 43.3 | 3.2 | — | (46.5 | ) | — | |||||||||||||
Inventories — net | — | 359.8 | 335.1 | — | 694.9 | ||||||||||||||
Deferred income taxes | 69.2 | — | 0.7 | — | 69.9 | ||||||||||||||
Other current assets | 4.1 | 6.7 | 147.6 | — | 158.4 | ||||||||||||||
Total current assets | 121.5 | 372.8 | 932.8 | (175.9 | ) | 1,251.2 | |||||||||||||
Property, plant and equipment — net | 7.8 | 325.1 | 233.1 | — | 566.0 | ||||||||||||||
Goodwill | — | 960.5 | 222.9 | — | 1,183.4 | ||||||||||||||
Other intangible assets — net | — | 554.2 | 139.4 | — | 693.6 | ||||||||||||||
Intercompany long-term receivable | 805.0 | 195.3 | 848.7 | (1,849.0 | ) | — | |||||||||||||
Intercompany accounts receivable | — | 1,516.0 | 674.8 | (2,190.8 | ) | — | |||||||||||||
Other non-current assets | 65.0 | 3.2 | 54.5 | — | 122.7 | ||||||||||||||
Investment in affiliates | 4,293.3 | 3,654.8 | — | (7,948.1 | ) | — | |||||||||||||
Total assets | $ | 5,292.6 | $ | 7,581.9 | $ | 3,106.2 | $ | (12,163.8 | ) | $ | 3,816.9 | ||||||||
Liabilities and Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Accounts payable and accrued expenses | $ | 26.8 | $ | 400.9 | $ | 333.7 | $ | (20.4 | ) | $ | 741.0 | ||||||||
Short-term borrowings and current portion of long-term debt | 26.7 | 4.1 | 35.7 | — | 66.5 | ||||||||||||||
Intercompany short term note payable | 109.0 | — | — | (109.0 | ) | — | |||||||||||||
Intercompany interest payable | 3.2 | — | 43.3 | (46.5 | ) | — | |||||||||||||
Product warranties | — | 42.4 | 30.1 | — | 72.5 | ||||||||||||||
Customer advances | — | 15.7 | 12.8 | — | 28.5 | ||||||||||||||
Product liabilities | — | 23.5 | 2.4 | — | 25.9 | ||||||||||||||
Total current liabilities | 165.7 | 486.6 | 458.0 | (175.9 | ) | 934.4 | |||||||||||||
Non-Current Liabilities: | |||||||||||||||||||
Long-term debt, less current portion | 1,563.6 | 23.4 | 20.7 | — | 1,607.7 | ||||||||||||||
Deferred income taxes | 165.1 | — | 13.7 | — | 178.8 | ||||||||||||||
Pension obligations | 129.1 | 7.3 | 2.4 | — | 138.8 | ||||||||||||||
Postretirement health and other benefit obligations | 48.8 | 2.2 | 1.3 | — | 52.3 | ||||||||||||||
Long-term deferred revenue | — | 10.4 | 26.4 | — | 36.8 | ||||||||||||||
Intercompany long-term note payable | 191.0 | 814.7 | 843.3 | (1,849.0 | ) | — | |||||||||||||
Intercompany accounts payable | 2,190.8 | — | — | (2,190.8 | ) | — | |||||||||||||
Other non-current liabilities | 79.7 | 9.0 | 20.6 | — | 109.3 | ||||||||||||||
Total non-current liabilities | 4,368.1 | 867.0 | 928.4 | (4,039.8 | ) | 2,123.7 | |||||||||||||
Equity | |||||||||||||||||||
Total equity | 758.8 | 6,228.3 | 1,719.8 | (7,948.1 | ) | 758.8 | |||||||||||||
Total liabilities and equity | $ | 5,292.6 | $ | 7,581.9 | $ | 3,106.2 | $ | (12,163.8 | ) | $ | 3,816.9 |
Parent | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Assets | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 1.6 | $ | 3.3 | $ | 63.1 | $ | — | $ | 68.0 | |||||||||
Restricted cash | 2.8 | — | 20.9 | — | 23.7 | ||||||||||||||
Accounts receivable — net | 0.1 | — | 233.6 | (6.3 | ) | 227.4 | |||||||||||||
Intercompany short term note receivable | — | — | 201.7 | (201.7 | ) | — | |||||||||||||
Intercompany interest receivable | 41.5 | 3.2 | — | (44.7 | ) | — | |||||||||||||
Inventories — net | — | 306.3 | 338.2 | — | 644.5 | ||||||||||||||
Deferred income taxes | 67.1 | — | 4.2 | — | 71.3 | ||||||||||||||
Other current assets | 3.6 | 6.7 | 140.9 | — | 151.2 | ||||||||||||||
Current assets of discontinued operations | — | — | — | — | — | ||||||||||||||
Total current assets | 116.7 | 319.5 | 1,002.6 | (252.7 | ) | 1,186.1 | |||||||||||||
Property, plant and equipment — net | 7.7 | 325.8 | 257.5 | — | 591.0 | ||||||||||||||
Goodwill | — | 960.5 | 237.6 | — | 1,198.1 | ||||||||||||||
Other intangible assets — net | — | 561.6 | 153.1 | — | 714.7 | ||||||||||||||
Intercompany long-term notes receivable | 892.5 | 195.3 | 851.3 | (1,939.1 | ) | — | |||||||||||||
Intercompany accounts receivable | — | 1,619.7 | 796.8 | (2,416.5 | ) | — | |||||||||||||
Other non-current assets | 66.7 | 3.1 | 56.9 | — | 126.7 | ||||||||||||||
Long-term assets of discontinued operations | — | — | — | — | — | ||||||||||||||
Investment in affiliates | 4,423.6 | 3,629.4 | — | (8,053.0 | ) | — | |||||||||||||
Total assets | $ | 5,507.2 | $ | 7,614.9 | $ | 3,355.8 | $ | (12,661.3 | ) | $ | 3,816.6 | ||||||||
Liabilities and Equity | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Accounts payable and accrued expenses | $ | 27.1 | $ | 420.8 | $ | 365.8 | $ | (6.3 | ) | $ | 807.4 | ||||||||
Short-term borrowings and current portion of long-term debt | 24.1 | 2.8 | 53.4 | — | 80.3 | ||||||||||||||
Intercompany short term note payable | 201.7 | — | — | (201.7 | ) | — | |||||||||||||
Intercompany interest payable | 3.2 | — | 41.5 | (44.7 | ) | — | |||||||||||||
Product warranties | — | 45.2 | 32.5 | — | 77.7 | ||||||||||||||
Customer advances | — | 7.3 | 14.0 | — | 21.3 | ||||||||||||||
Product liabilities | — | 22.1 | 2.5 | — | 24.6 | ||||||||||||||
Current liabilities of discontinued operation | — | — | — | — | — | ||||||||||||||
Total current liabilities | 256.1 | 498.2 | 509.7 | (252.7 | ) | 1,011.3 | |||||||||||||
Non-Current Liabilities: | |||||||||||||||||||
Long-term debt, less current portion | 1,393.0 | 25.3 | 24.9 | — | 1,443.2 | ||||||||||||||
Deferred income taxes | 165.2 | — | 21.0 | — | 186.2 | ||||||||||||||
Pension obligations | 129.1 | 7.9 | 4.0 | — | 141.0 | ||||||||||||||
Postretirement health and other benefit obligations | 49.5 | 2.1 | 1.5 | — | 53.1 | ||||||||||||||
Long-term deferred revenue | — | 10.7 | 27.2 | — | 37.9 | ||||||||||||||
Intercompany long-term note payable | 191.0 | 813.5 | 934.6 | (1,939.1 | ) | — | |||||||||||||
Intercompany accounts payable | 2,416.5 | — | — | (2,416.5 | ) | — | |||||||||||||
Other non-current liabilities | 82.7 | 11.5 | 25.6 | — | 119.8 | ||||||||||||||
Long-term liabilities of discontinued operations | — | — | — | — | — | ||||||||||||||
Total non-current liabilities | 4,427.0 | 871.0 | 1,038.8 | (4,355.6 | ) | 1,981.2 | |||||||||||||
Equity | |||||||||||||||||||
Manitowoc stockholders' equity | 824.1 | 6,245.7 | 1,807.3 | (8,053.0 | ) | 824.1 | |||||||||||||
Noncontrolling interest | — | — | — | — | — | ||||||||||||||
Total equity | 824.1 | 6,245.7 | 1,807.3 | (8,053.0 | ) | 824.1 | |||||||||||||
Total liabilities and equity | $ | 5,507.2 | $ | 7,614.9 | $ | 3,355.8 | $ | (12,661.3 | ) | $ | 3,816.6 |
Parent | Subsidiary Guarantors | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net cash provided by (used for) operating activities of continuing operations | $ | 52.1 | $ | (71.8 | ) | $ | (44.1 | ) | $ | (71.8 | ) | $ | (135.6 | ) | |||||
Cash used for operating activities of discontinued operations | — | (0.1 | ) | — | — | (0.1 | ) | ||||||||||||
Net cash provided (used for) by operating activities | 52.1 | (71.9 | ) | (44.1 | ) | (71.8 | ) | (135.7 | ) | ||||||||||
Cash Flows from Investing: | |||||||||||||||||||
Capital expenditures | (0.4 | ) | (7.5 | ) | (3.8 | ) | — | (11.7 | ) | ||||||||||
Proceeds from sale of property, plant and equipment | — | — | 2.0 | — | 2.0 | ||||||||||||||
Intercompany investments | (132.6 | ) | 64.2 | 237.1 | (168.7 | ) | — | ||||||||||||
Net cash (used for) provided by investing activities | (133.0 | ) | 56.7 | 235.3 | (168.7 | ) | (9.7 | ) | |||||||||||
Cash Flows from Financing: | |||||||||||||||||||
Proceeds on revolving credit facility—net | 175.0 | — | — | — | 175.0 | ||||||||||||||
Payments on long-term debt | (4.4 | ) | (0.5 | ) | (18.0 | ) | — | (22.9 | ) | ||||||||||
Proceeds from long-term debt | — | — | 1.0 | — | 1.0 | ||||||||||||||
Payments on notes financing—net | — | — | (5.5 | ) | — | (5.5 | ) | ||||||||||||
Dividends paid | — | (71.8 | ) | 71.8 | — | ||||||||||||||
Exercises of stock options | 3.4 | — | — | — | 3.4 | ||||||||||||||
Intercompany financing | (92.8 | ) | 15.5 | (91.4 | ) | 168.7 | — | ||||||||||||
Net cash provided by (used for) financing activities of continuing operations | 81.2 | 15.0 | (185.7 | ) | 240.5 | 151.0 | |||||||||||||
Net cash used for financing activities of discontinued operations | — | — | — | — | — | ||||||||||||||
Net cash provided by (used for) financing activities | 81.2 | 15.0 | (185.7 | ) | 240.5 | 151.0 | |||||||||||||
Effect of exchange rate changes on cash | — | — | (5.4 | ) | — | (5.4 | ) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | 0.3 | (0.2 | ) | 0.1 | — | 0.2 | |||||||||||||
Balance at beginning of period | 1.6 | 3.3 | 63.1 | — | 68.0 | ||||||||||||||
Balance at end of period | $ | 1.9 | $ | 3.1 | $ | 63.2 | $ | — | $ | 68.2 |
Parent | Subsidiary Guarantors | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||
Net cash used for operating activities of continuing operations | $ | (89.1 | ) | $ | (29.7 | ) | $ | (145.8 | ) | $ | — | $ | (264.6 | ) | |||||
Cash used for operating activities of discontinued operations | — | (0.1 | ) | (6.7 | ) | — | (6.8 | ) | |||||||||||
Net cash used for operating activities | (89.1 | ) | (29.8 | ) | (152.5 | ) | — | (271.4 | ) | ||||||||||
Cash Flows from Investing: | |||||||||||||||||||
Capital expenditures | — | (9.7 | ) | (7.0 | ) | — | (16.7 | ) | |||||||||||
Proceeds from sale of property, plant and equipment | — | — | 1.0 | — | 1.0 | ||||||||||||||
Restricted cash | — | — | (13.2 | ) | — | (13.2 | ) | ||||||||||||
Intercompany investments | (147.6 | ) | 43.8 | 173.3 | (69.5 | ) | — | ||||||||||||
Net cash (used for) provided by investing activities of continuing operations | (147.6 | ) | 34.1 | 154.1 | (69.5 | ) | (28.9 | ) | |||||||||||
Net cash used for investing activities of discontinued operations | — | — | — | — | — | ||||||||||||||
Net cash (used for) provided by investing activities | (147.6 | ) | 34.1 | 154.1 | (69.5 | ) | (28.9 | ) | |||||||||||
Cash Flows from Financing: | |||||||||||||||||||
Proceeds from revolving credit facility—net | 314.0 | — | — | — | 314.0 | ||||||||||||||
Payments on long-term debt | (562.6 | ) | (0.2 | ) | (7.9 | ) | — | (570.7 | ) | ||||||||||
Proceeds from long-term debt | 550.0 | — | 30.6 | — | 580.6 | ||||||||||||||
Payments on notes financing—net | — | — | (7.2 | ) | — | (7.2 | ) | ||||||||||||
Exercises of stock options | 19.9 | — | — | — | 19.9 | ||||||||||||||
Intercompany financing | (76.2 | ) | (2.2 | ) | 8.9 | 69.5 | — | ||||||||||||
Net cash provided by (used for) financing activities of continuing operations | 240.2 | (2.4 | ) | 24.4 | 69.5 | 331.7 | |||||||||||||
Net cash used for financing activities of discontinued operations | — | — | (7.2 | ) | — | (7.2 | ) | ||||||||||||
Net cash provided by (used for) financing activities | 240.2 | (2.4 | ) | 17.2 | 69.5 | 324.5 | |||||||||||||
Effect of exchange rate changes on cash | — | — | (0.3 | ) | — | (0.3 | ) | ||||||||||||
Net increase in cash and cash equivalents | 3.5 | 1.9 | 18.5 | — | 23.9 | ||||||||||||||
Balance at beginning of period | 1.2 | 3.3 | 50.4 | — | 54.9 | ||||||||||||||
Balance at end of period | $ | 4.7 | $ | 5.2 | $ | 68.9 | $ | — | $ | 78.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|