Exhibit 99.1
| FOR IMMEDIATE RELEASE | ||
| Contact: | Investor Relations – John Hobbs Media – Michelle DeGrand | |
| +1425-453-9400 | ||
ESTERLINE REPORTS FISCAL 2017 FOURTH QUARTER AND FULL-YEAR FINANCIAL RESULTS
| • | Fiscal 2017 Fourth Quarter Results |
| • | Sales of $531.5 million |
| • | Earnings from continuing operations of $36.7 million, or $1.22 per diluted share |
| • | Adjusted earnings from continuing operations of $38.1 million, or $1.27 per diluted share |
| • | Fiscal 2017 Full Year Results |
| • | Sales of $2.0 billion |
| • | Earnings from continuing operations of $124.7 million, or $4.15 per diluted share |
| • | Adjusted earnings from continuing operations of $131.0 million, or $4.36 per diluted share |
| • | Free cash flow of $135.4 million, 115% of net income |
| • | Company Issues Fiscal 2018 Guidance |
BELLEVUE, Wash., November 9, 2017 – Esterline Corporation (NYSE:ESL) (www.esterline.com), a leading specialty manufacturer serving the global aerospace and defense markets, today reported results for the fiscal 2017 fourth quarter and full year ended September 29, 2017. In the fourth fiscal quarter of 2017, the company generated $531.5 million in revenue, compared with $543.8 million in the prior-year period. For the full fiscal year, revenue was $2.00 billion, compared with $1.99 billion for fiscal year 2016. Free cash flow for the twelve months ended September 29, 2017, was $135.4 million, an increase of 37% from the prior year.
“Fiscal 2017 was a year of progress in a number of initiatives as we improved operational efficiency in many of our operating units, finalized the integration of our advanced displays business, and exited our consent agreement with the U.S. Department of State in September,” said Curtis Reusser, Esterline’s Chief Executive Officer. “On slightly better sales activity in 2017, we grew operating earnings by 14% and expanded free cash flow by 37% compared with last year’s results. We also enhanced our balance sheet, reducing debt by approximately $94 million. This puts Esterline in a stronger position with excellent financial flexibility as we enter fiscal 2018.”
(more)
Page 2 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
Reusser continued, “We were disappointed with our fourth quarter results, as performance in our Advanced Materials segment was well below our expectations and has impacted our 2018 outlook. Underperformance was concentrated in our Kirkhill operations, where, despite continued focus and effort across the business, progress toward achieving operating efficiencies stalled in the fourth quarter. We are intensifying our remediation efforts, taking immediate and wide-ranging actions to improve operational performance while simultaneously evaluating all strategic options for this business.”
Fourth Quarter Results
Earnings from continuing operations in the fourth fiscal quarter were $36.7 million, or $1.22 per diluted share, compared with $52.0 million, or $1.75 per diluted share, in the prior-year period. Contributing factors to the difference included receipt of a $5.0 million business interruption insurance payment in the fourth quarter of fiscal 2016 and a higher effective tax rate in fiscal 2017. In addition, the company experienced generally stronger quarterly results in the second half of fiscal 2016 while quarterly results in fiscal 2017 were stronger in the first half.
Table 1: Effect of Certain Items on Fiscal 4th Quarter 2017
Earnings from Continuing Operations
$ Millions | EPS | |||||||
Earnings (GAAP) | $ | 36.7 | $ | 1.22 | ||||
Compliance Costs | 1.4 | 0.05 | ||||||
|
|
|
| |||||
Adjusted Earnings(non-GAAP) | $ | 38.1 | $ | 1.27 | ||||
|
|
|
| |||||
Adjusting for certain discrete items detailed in Table 1, adjusted earnings in the fourth fiscal quarter of 2017 were $38.1 million, or $1.27 per diluted share, compared with adjusted earnings of $58.2 million, or $1.96 per diluted share, in the fourth fiscal quarter of 2016. Adjusted earnings in the 2017 period excluded $0.05 per diluted share of costs related to incremental compliance activities. Adjusted earnings for the fiscal fourth quarter of 2016 excluded $0.21 per diluted share of costs for accelerated integration, compliance, and advanced displays integration.
Gross profit in the fiscal fourth quarter of 2017 was $174.9 million, or 32.9% of sales, compared with $193.8 million, or 35.6% of sales, in the prior-year period. Adjusting for the discrete items consistent with adjusted earnings, gross profit in the fiscal 2017 fourth quarter remained unchanged at $174.9 million, or 32.9% of sales, compared with $196.1 million, or 36.1% of sales, in the fourth quarter of 2016. In the fiscal 2017 fourth quarter, operational challenges affecting a specific business unit within the Advanced Materials segment, including the impact of pricing renegotiation on a long-term U.S. defense contract, led to a $10 million year-over-year decline in gross profit.
(more)
Page 3 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
Selling, general and administrative (SG&A) expenses during the fiscal fourth quarter of 2017 were $89.1 million, or 16.8% of sales, compared with $102.0 million, or 18.8% of sales, in the prior-year period. The fiscal 2016 fourth quarter included approximately $9 million in bad debt expense within the Avionics & Controls segment.
Research, development and engineering spending in the fiscal fourth quarter of 2017 was $27.3 million, or 5.1% of sales, compared with $23.2 million, or 4.3% of sales, in the prior-year period. The fiscal 2016 fourth quarter included a greater number of customer-funded and sustaining R&D projects while in fiscal 2017, the company was focused on supporting several programs moving from development into production.
The company reported consolidated operating earnings before interest and tax in the fourth quarter of fiscal 2017 of $58.5 million, or 11.0% of sales, compared with $71.2 million, or 13.1% of sales, in the fourth quarter of fiscal 2016.
The company’s income tax rate in the fiscal fourth quarter of 2017 was 27.2%, compared with 17.6% in the prior-year period. This reduced income from continuing operations by $4.9 million, or $0.16 per diluted share, relative to the prior year. The higher tax rate in fiscal 2017 was principally the result of new U.K. tax laws that increased the overall tax rate for the corporation beginning in fiscal 2017.
Including discontinued operations, net earnings for the fiscal fourth quarter of 2017 were $35.6 million, or $1.18 per diluted share, compared with $52.3 million, or $1.76 per diluted share, for the comparable period in 2016. Net earnings in the fiscal fourth quarter of 2017 included a $1.1 million loss from discontinued operations, while the prior year included $0.2 million of earnings from discontinued operations.
New orders in the fiscal fourth quarter of 2017 were $593.4 million, compared with $479.9 million in the comparable period of 2016, an increase of 23.7%. The company’sbook-to-bill ratio for the fiscal fourth quarter was 1.1.
Year-to-Date Results
The company reported fiscal 2017 GAAP earnings from continuing operations of $124.7 million, or $4.15 per diluted share, on sales of $2.0 billion. This compares with 2016 GAAP income from continuing operations of $117.0 million, or $3.93 per diluted share, on sales of $1.99 billion. The improved results in fiscal 2017 were driven by declining business integration activity and compliance expenses, partially offset by a significantly higher effective tax rate that reduced earnings by $12.4 million, or $0.41 per diluted share.
(more)
Page 4 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
Table 2: Effect of Certain Items on Full-Year Fiscal 2017
Earnings from Continuing Operations
| $ Millions | EPS | |||||||
Earnings (GAAP) | $ | 124.7 | $ | 4.15 | ||||
Compliance Costs | 5.4 | 0.18 | ||||||
Advanced Displays Integration Costs | 0.9 | 0.03 | ||||||
|
|
|
| |||||
Adjusted Earnings(non-GAAP) | $ | 131.0 | $ | 4.36 | ||||
|
|
|
| |||||
Excluding the discrete costs described in Table 2 above, adjusted earnings from continuing operations in fiscal 2017 were $131.0 million, or $4.36 per diluted share, compared with adjusted earnings from continuing operations in fiscal 2016 of $144.8 million, or $4.86 per diluted share. The decline in adjusted income from continuing operations was primarily the result of the higher effective tax rate in 2017.
Cash flow from operations for fiscal 2017 grew 15.7% to $193.5 million, compared with $167.2 million in the prior year. After capital expenditures of $58.0 million, free cash flow for fiscal 2017 increased to $135.4 million. In fiscal 2016, free cash flow was $98.7 million, after capital expenditures of $68.5 million. Capital expenditures in fiscal 2016 included approximately $15 million used to purchase and improve the primary facility related to the company’s advanced displays business. Fiscal 2017 operating earnings from continuing operations, net of tax, adjusted to exclude depreciation and amortization expense (EBITDA), were $297.2 million, compared with $269.0 million in the prior-year period, an increase of 10%.
Bookings and New Programs
Full-year bookings were $2.01 billion in fiscal 2017, compared with $2.06 billion in fiscal 2016. Backlog at the end of fiscal 2017 was $1.30 billion, up slightly from backlog of $1.29 billion reported at the end of fiscal 2016.
Reusser said, “Esterline was awarded several key contracts in fiscal 2017 that strengthen our position with major customers and demonstrate our ability to develop innovative solutions to address critical application challenges. These include wins for products on a number of commercial and military technology upgrade programs as well as sizeable defense positions for cockpit electronics, secure communications, ordnance, and simulation products. In addition, we are making inroads in new technologies for advanced in vitro diagnostic and nuclear applications, and continue to provide new products on some of our most prolific commercial platforms. All of these positions will support our growth and market longevity in the coming years.”
(more)
Page 5 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
Fiscal Year 2018 Expectations
The company issued guidance for fiscal year 2018, with key assumptions includinglow-single-digit growth in commercial aerospace markets and defense markets, and specific growth opportunities in adjacent industrial markets. Revenues for the fiscal year ending on September 28, 2018, are expected to be in the range of $2.025 billion to $2.075 billion. Fiscal 2018 GAAP earnings from continuing operations are expected to be in the range of $3.65 to $4.05 per diluted share. The company’s tax rate is expected to be between 27% and 28% in fiscal 2018, compared with 23.6% in fiscal 2017. Relative to fiscal 2017, the increased effective tax rate in fiscal 2018 is estimated to reduce projected full-year earnings by approximately $0.18 per diluted share at the midpoint of the guidance range. The fiscal 2018 guidance assumes no change to the Advanced Materials segment business portfolio.
The company expects fiscal 2018 free cash flow to be in a range of $105 million to $130 million and EBITDA to be in a range of $290 million to $310 million.
Reusser said, “We see fiscal 2018 as a year of continuing strategic progress, building toward more meaningful financial improvements near the end of the fiscal year and into 2019. Our balance sheet is healthy, with no debt maturities for several years, and our operations are producing strong cash flow. Our focus in fiscal 2018 is on operational execution and working capital management. We have a strong foundation in place, including a deep commitment from our teams, a clear pipeline of program opportunities, and solid wins supporting further revenue growth and value.”
Additional information about the company’s financial results is available in a presentation on the company’s website (www.esterline.com) in the Investor Relations section under “Presentations”. The presentation is also included as Exhibit 99.2 to the company’s report on Form8-K, which is being submitted today to the SEC. A presentation detailing the company’s approach to capital allocation is also attached to the company’s report on Form8-K as Exhibit 99.3 and posted to the website.
Conference Call Information
Esterline will host a conference call to discuss this announcement today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). The U.S.dial-in number is877-307-0078; outside the U.S., use531-289-2890. The pass code for the call is: 98916977.
Non-GAAP Financial Information
This press release and the related presentation providing supplemental financial information includenon-GAAP financial measures—adjusted earnings from continuing operations, adjusted earnings from continuing operations per diluted share, adjusted earnings before interest and tax (EBIT), EBITDA, adjusted gross margin, also referred to as gross profit, adjusted SG&A expense, and free cash flow—that have not been calculated in accordance with generally accepted accounting principles in the U.S. (GAAP). Adjusted earnings from continuing operations consist of earnings from continuing operations attributable to Esterline less the costs associated with certain integration activities—including restructuring charges—and incremental compliance costs, discrete items
(more)
Page 6 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
associated with our acquisition of the advanced displays business in January 2015, as well as the other items further detailed in the tables below. Adjusted earnings from continuing operations per diluted share divides each element of adjusted earnings from continuing operations by the weighted average number of shares outstanding, diluted for the periods presented. EBIT is defined as operating earnings from continuing operations. Adjusted EBIT excludes the same costs excluded from adjusted earnings from continuing operations set forth in the tables below. EBITDA is EBIT plus depreciation and amortization of $102.4 million in fiscal 2017 and $98.9 million in fiscal 2016. Adjusted gross margin in the fourth quarter of 2016 excludes certain integration costs and purchase accounting charges totaling $2.3 million. In accordance with the SEC’s requirements, below is the reconciliation of thenon-GAAP adjusted earnings from continuing operations to the comparable GAAP earnings from continuing operations. Additional relevant reconciliations are included in the presentation providing supplemental financial information.
In millions, except per share amounts
| Three Months Ended September 29, 2017 | Three Months Ended September 30, 2016 | |||||||||||||||
| Diluted EPS | Diluted EPS | |||||||||||||||
Earnings from Continuing Operations Attributable to Esterline (GAAP), Net of Tax | $ | 36.7 | $ | 1.22 | $ | 52.0 | $ | 1.75 | ||||||||
Accelerated Integration Costs, Net of Tax of $0.7 | — | — | 3.2 | 0.11 | ||||||||||||
Compliance Costs, Net of Tax of $0.5 and $0.5 | 1.4 | 0.05 | 1.8 | 0.06 | ||||||||||||
Advanced Displays Integration Costs, Net of Tax of $0.4 | — | — | 1.2 | 0.04 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Earnings from Continuing Operations(non-GAAP), Net of Tax | $ | 38.1 | $ | 1.27 | $ | 58.2 | $ | 1.96 | ||||||||
|
|
|
|
|
|
|
| |||||||||
In millions, except per share amounts
| Twelve Months Ended September 29, 2017 | Twelve Months Ended September 30, 2016 | |||||||||||||||
| Diluted EPS | Diluted EPS | |||||||||||||||
Earnings from Continuing Operations Attributable to Esterline (GAAP), Net of Tax | $ | 124.7 | $ | 4.15 | $ | 117.0 | $ | 3.93 | ||||||||
Accelerated Integration Costs, Net of Tax of $1.3 | — | — | 7.4 | 0.24 | ||||||||||||
Compliance Costs, Net of Tax of $1.7 and $1.7 | 5.4 | 0.18 | 8.7 | 0.30 | ||||||||||||
Advanced Displays Integration Costs, Net of Tax of $0.3 and $1.9 | 0.9 | 0.03 | 10.1 | 0.34 | ||||||||||||
Long-term Contract Adjustments, Net of Tax of $0.3 | — | — | 1.6 | 0.05 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted Earnings from Continuing Operations(non-GAAP), Net of Tax | $ | 131.0 | $ | 4.36 | $ | 144.8 | $ | 4.86 | ||||||||
|
|
|
|
|
|
|
| |||||||||
(more)
Page 7 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
The company provides thesenon-GAAP financial measures as supplemental information to the GAAP financial measures. Management uses thesenon-GAAP financial measures to (a) evaluate the company’s historical and prospective financial performance and its performance relative to its competitors, (b) allocate resources, and (c) measure the operational performance of the company’s business units.
In addition, management believes including thesenon-GAAP financial measures enhances investors’ and financial analysts’ understanding of the company’s performance as well as their ability to assess and compare the company’s historical results of operations.
Thesenon-GAAP financial measures are not meant to be considered in isolation or as a substitute for the comparable GAAP measures, and free cash flow is not necessarily indicative of amounts available for discretionary use. There are limitations to thesenon-GAAP financial measures because they are not prepared in accordance with GAAP and may not be comparable to similarly titled measures of other companies due to potential differences in methods of calculation and items that comprise the calculation. The company compensates for these limitations by using thesenon-GAAP financial measures as a supplement to the GAAP measures and by providing reconciliations of thenon-GAAP and comparable GAAP financial measures. Thenon-GAAP financial measures should be read only in conjunction with the company’s consolidated financial statements prepared in accordance with GAAP.
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to future events or the company’s future financial performance. In some cases, you can identify forward-looking statements by terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “potential,” “predict,” “should” or “will,” or the negative of such terms, or other comparable terminology. These forward-looking statements are only predictions based on the current intent and expectations of the management of Esterline, are not guarantees of future performance or actions, and involve risks and uncertainties that are difficult to predict and may cause Esterline’s or its industry’s actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Esterline’s actual results and the timing and outcome of events may differ materially from those expressed in or implied by the forward-looking statements due to risks detailed in Esterline’s public filings with the Securities and Exchange Commission including its most recent Transition Report onForm 10-K.
-30-
See attached Consolidated Statement of Operations, Consolidated Sales and Earnings from Continuing Operations by Segment, and Consolidated Balance Sheet
Page 8 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
ESTERLINE TECHNOLOGIES CORPORATION
Consolidated Statement of Operations (unaudited)
In thousands, except per share amounts
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| September 29, | September 30, | September 29, | September 30, | |||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
Segment Sales | ||||||||||||||||
Avionics & Controls | $ | 225,634 | $ | 253,001 | $ | 841,077 | $ | 860,494 | ||||||||
Sensors & Systems | 191,963 | 181,196 | 725,964 | 696,032 | ||||||||||||
Advanced Materials | 113,930 | 109,555 | 435,154 | 436,105 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net Sales | 531,527 | 543,752 | 2,002,195 | 1,992,631 | ||||||||||||
Cost of Sales | 356,663 | 349,983 | 1,336,736 | 1,331,386 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
| 174,864 | 193,769 | 665,459 | 661,245 | |||||||||||||
Expenses | ||||||||||||||||
Selling, general and administrative | 89,082 | 101,991 | 375,413 | 395,274 | ||||||||||||
Research, development and engineering | 27,312 | 23,179 | 103,024 | 95,939 | ||||||||||||
Insurance recovery | — | (5,000 | ) | (7,789 | ) | (5,000 | ) | |||||||||
Restructuring charges | — | 2,443 | — | 4,873 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Total Expenses | 116,394 | 122,613 | 470,648 | 491,086 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating Earnings from Continuing Operations | 58,470 | 71,156 | 194,811 | 170,159 | ||||||||||||
Interest Income | (181 | ) | (156 | ) | (527 | ) | (367 | ) | ||||||||
Interest Expense | 7,563 | 7,922 | 30,208 | 30,091 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings from Continuing Operations Before Income Taxes | 51,088 | 63,390 | 165,130 | 140,435 | ||||||||||||
Income Tax Expense | 13,915 | 11,177 | 38,928 | 22,535 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings from Continuing Operations Including Noncontrolling Interests | 37,173 | 52,213 | 126,202 | 117,900 | ||||||||||||
Earnings Attributable to Noncontrolling Interests | (435 | ) | (168 | ) | (1,504 | ) | (949 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings from Continuing Operations Attributable to Esterline, Net of Tax | 36,738 | 52,045 | 124,698 | 116,951 | ||||||||||||
Gain (Loss) from Discontinued Operations, Attributable to Esterline, Net of Tax | (1,126 | ) | 227 | (7,311 | ) | (15,266 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Net Earnings Attributable to Esterline | $ | 35,612 | $ | 52,272 | $ | 117,387 | $ | 101,685 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings (Loss) Per Share — Basic: | ||||||||||||||||
Continuing Operations | $ | 1.23 | $ | 1.77 | $ | 4.19 | $ | 3.97 | ||||||||
Discontinued Operations | (.04 | ) | .01 | (.25 | ) | (.52 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings (Loss) Per Share — Basic | $ | 1.19 | $ | 1.78 | $ | 3.94 | $ | 3.45 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings (Loss) Per Share — Diluted: | ||||||||||||||||
Continuing Operations | $ | 1.22 | $ | 1.75 | $ | 4.15 | $ | 3.93 | ||||||||
Discontinued Operations | (.04 | ) | .01 | (.24 | ) | (.51 | ) | |||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings (Loss) Per Share — Diluted | $ | 1.18 | $ | 1.76 | $ | 3.91 | $ | 3.42 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Weighted Average Number of Shares Outstanding — Basic | 29,973 | 29,410 | 29,767 | 29,490 | ||||||||||||
Weighted Average Number of Shares Outstanding — Diluted | 30,152 | 29,691 | 30,003 | 29,764 | ||||||||||||
Page 9 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
ESTERLINE TECHNOLOGIES CORPORATION
Consolidated Sales and Earnings From Continuing Operations by Segment (unaudited)
In thousands
| Three Months Ended | Twelve Months Ended | |||||||||||||||
| September 29, | September 30, | September 29, | September 30, | |||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
Segment Sales | ||||||||||||||||
Avionics & Controls | $ | 225,634 | $ | 253,001 | $ | 841,077 | $ | 860,494 | ||||||||
Sensors & Systems | 191,963 | 181,196 | 725,964 | 696,032 | ||||||||||||
Advanced Materials | 113,930 | 109,555 | 435,154 | 436,105 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net Sales | $ | 531,527 | $ | 543,752 | $ | 2,002,195 | $ | 1,992,631 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings from Continuing Operations Before Income Taxes |
| |||||||||||||||
Avionics & Controls | $ | 32,295 | $ | 37,777 | $ | 94,468 | $ | 78,356 | ||||||||
Sensors & Systems | 24,540 | 26,098 | 96,484 | 87,768 | ||||||||||||
Advanced Materials | 17,909 | 22,805 | 73,891 | 74,515 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Segment Earnings | 74,744 | 86,680 | 264,843 | 240,639 | ||||||||||||
Corporate expense | (16,274 | ) | (15,524 | ) | (70,032 | ) | (70,480 | ) | ||||||||
Interest income | 181 | 156 | 527 | 367 | ||||||||||||
Interest expense | (7,563 | ) | (7,922 | ) | (30,208 | ) | (30,091 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings from Continuing Operations Before Income Taxes | $ | 51,088 | $ | 63,390 | $ | 165,130 | $ | 140,435 | ||||||||
|
|
|
|
|
|
|
| |||||||||
Page 10 of 10 Esterline Reports Fiscal 2017 Fourth Quarter and Full-Year Financial Results
ESTERLINE TECHNOLOGIES CORPORATION
Consolidated Balance Sheet (unaudited)
In thousands
| September 29, | September 30, | |||||||
| 2017 | 2016 | |||||||
Assets | ||||||||
Current Assets | ||||||||
Cash and cash equivalents | $ | 307,826 | $ | 258,520 | ||||
Cash in escrow | — | 1,125 | ||||||
Accounts receivable, net | 437,963 | 422,073 | ||||||
Inventories | 482,701 | 450,206 | ||||||
Income tax refundable | 12,814 | 5,183 | ||||||
Prepaid expenses | 18,816 | 17,909 | ||||||
Other current assets | 13,836 | 5,322 | ||||||
Current assets of businesses held for sale | 6,501 | 15,450 | ||||||
|
|
|
| |||||
Total Current Assets | 1,280,457 | 1,175,788 | ||||||
Property, Plant and Equipment, Net | 348,634 | 338,034 | ||||||
OtherNon-Current Assets | ||||||||
Goodwill | 1,053,573 | 1,024,667 | ||||||
Intangibles, net | 359,166 | 393,035 | ||||||
Deferred income tax benefits | 55,355 | 75,409 | ||||||
Other assets | 19,804 | 13,698 | ||||||
Non-current assets of businesses held for sale | 13,334 | 11,400 | ||||||
|
|
|
| |||||
| $ | 3,130,323 | $ | 3,032,031 | |||||
|
|
|
| |||||
Liabilities and Shareholders’ Equity | ||||||||
Current Liabilities | ||||||||
Accounts payable | $ | 133,101 | $ | 121,816 | ||||
Accrued liabilities | 229,610 | 238,163 | ||||||
Current maturities of long-term debt | 17,424 | 16,774 | ||||||
Federal and foreign income taxes | 6,111 | 10,932 | ||||||
Current liabilities of businesses held for sale | 7,184 | 10,813 | ||||||
|
|
|
| |||||
Total Current Liabilities | 393,430 | 398,498 | ||||||
Long-Term Liabilities | ||||||||
Credit facilities | 50,000 | 155,000 | ||||||
Long-term debt, net of current maturities | 709,424 | 698,796 | ||||||
Deferred income tax liabilities | 43,978 | 53,798 | ||||||
Pension and post-retirement obligations | 66,981 | 92,520 | ||||||
Other liabilities | 17,658 | 21,968 | ||||||
Non-current liabilities of businesses held for sale | 1,724 | 320 | ||||||
Total Shareholders’ Equity | 1,847,128 | 1,611,131 | ||||||
|
|
|
| |||||
| $ | 3,130,323 | $ | 3,032,031 | |||||
|
|
|
| |||||