CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION (Tables) | 9 Months Ended |
Jun. 30, 2017 |
Consolidating Guarantor And Non Guarantor Financial Information [Abstract] | |
Condensed Balance Sheet | CONDENSED CONSOLIDATING BALANCE SHEETS At June 30, 2017 Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation CURRENT ASSETS Cash and equivalents $ 21,231 $ 11,550 $ 36,667 $ — $ 69,448 Accounts receivable, net of allowances — 192,813 54,839 (19,839 ) 227,813 Contract costs and recognized income not yet billed, net of progress payments — 119,114 253 — 119,367 Inventories, net — 269,815 69,502 76 339,393 Prepaid and other current assets 14,014 16,574 12,908 126 43,622 Assets of discontinued operations — — 479 — 479 Total Current Assets 35,245 609,866 174,648 (19,637 ) 800,122 PROPERTY, PLANT AND EQUIPMENT, net 723 300,922 108,827 — 410,472 GOODWILL — 284,875 76,530 — 361,405 INTANGIBLE ASSETS, net — 144,620 65,440 — 210,060 INTERCOMPANY RECEIVABLE 555,769 756,667 356,701 (1,669,137 ) — EQUITY INVESTMENTS IN SUBSIDIARIES 848,559 867,153 1,062,002 (2,777,714 ) — OTHER ASSETS 8,568 5,515 4,006 21 18,110 ASSETS OF DISCONTINUED OPERATIONS — — 4,314 — 4,314 Total Assets $ 1,448,864 $ 2,969,618 $ 1,852,468 $ (4,466,467 ) $ 1,804,483 CURRENT LIABILITIES Notes payable and current portion of long-term debt $ 2,895 $ 2,358 $ 11,403 $ — $ 16,656 Accounts payable and accrued liabilities 28,093 192,756 69,231 (13,638 ) 276,442 Liabilities of discontinued operations — — 1,107 — 1,107 Total Current Liabilities 30,988 195,114 81,741 (13,638 ) 294,205 LONG-TERM DEBT, net 924,307 17,240 39,173 — 980,720 INTERCOMPANY PAYABLES 75,225 768,406 795,095 (1,638,726 ) — OTHER LIABILITIES 24,256 100,641 12,310 (6,058 ) 131,149 LIABILITIES OF DISCONTINUED OPERATIONS — — 4,321 — 4,321 Total Liabilities 1,054,776 1,081,401 932,640 (1,658,422 ) 1,410,395 SHAREHOLDERS’ EQUITY 394,088 1,888,217 919,828 (2,808,045 ) 394,088 Total Liabilities and Shareholders’ Equity $ 1,448,864 $ 2,969,618 $ 1,852,468 $ (4,466,467 ) $ 1,804,483 CONDENSED CONSOLIDATING BALANCE SHEETS At September 30, 2016 Parent Guarantor Non-Guarantor Elimination Consolidation CURRENT ASSETS Cash and equivalents $ 6,517 $ 27,692 $ 38,344 $ — $ 72,553 Accounts receivable, net of allowances — 175,583 63,810 (5,642 ) 233,751 Contract costs and recognized income not yet billed, net of progress payments — 126,961 — — 126,961 Inventories, net — 239,325 69,544 — 308,869 Prepaid and other current assets 39,763 31,191 16,447 (48,796 ) 38,605 Assets of discontinued operations — — 219 — 219 Total Current Assets 46,280 600,752 188,364 (54,438 ) 780,958 PROPERTY, PLANT AND EQUIPMENT, net 956 303,735 100,713 — 405,404 GOODWILL — 284,875 76,310 — 361,185 INTANGIBLE ASSETS, net — 147,960 62,639 — 210,599 INTERCOMPANY RECEIVABLE 539,938 713,118 307,081 (1,560,137 ) — EQUITY INVESTMENTS IN SUBSIDIARIES 824,887 866,595 1,916,622 (3,608,104 ) — OTHER ASSETS 6,529 12,151 12,675 (9,373 ) 21,982 ASSETS OF DISCONTINUED OPERATIONS — — 1,968 — 1,968 Total Assets $ 1,418,590 $ 2,929,186 $ 2,666,372 $ (5,232,052 ) $ 1,782,096 CURRENT LIABILITIES Notes payable and current portion of long-term debt $ 3,153 $ 2,307 $ 17,184 $ — $ 22,644 Accounts payable and accrued liabilities 65,751 202,657 65,213 (39,686 ) 293,935 Liabilities of discontinued operations — — 1,684 — 1,684 Total Current Liabilities 68,904 204,964 84,081 (39,686 ) 318,263 LONG-TERM DEBT, net 848,589 18,872 46,453 — 913,914 INTERCOMPANY PAYABLES 57,648 737,980 735,053 (1,530,681 ) — OTHER LIABILITIES 32,502 114,491 26,574 (36,301 ) 137,266 LIABILITIES OF DISCONTINUED OPERATIONS — — 1,706 — 1,706 Total Liabilities 1,007,643 1,076,307 893,867 (1,606,668 ) 1,371,149 SHAREHOLDERS’ EQUITY 410,947 1,852,879 1,772,505 (3,625,384 ) 410,947 Total Liabilities and Shareholders’ Equity $ 1,418,590 $ 2,929,186 $ 2,666,372 $ (5,232,052 ) $ 1,782,096 |
Condensed Income Statement | CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Three Months Ended June 30, 2017 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 376,143 $ 103,905 $ (6,728 ) $ 473,320 Cost of goods and services — 283,552 81,082 (7,271 ) 357,363 Gross profit — 92,591 22,823 543 115,957 Selling, general and administrative expenses 7,038 65,146 18,648 (92 ) 90,740 Income (loss) from operations (7,038 ) 27,445 4,175 635 25,217 Other income (expense) Interest income (expense), net (3,267 ) (8,248 ) (1,197 ) — (12,712 ) Other, net 55 572 (927 ) (635 ) (935 ) Total other income (expense) (3,212 ) (7,676 ) (2,124 ) (635 ) (13,647 ) Income (loss) before taxes (10,250 ) 19,769 2,051 — 11,570 Provision (benefit) for income taxes (6,080 ) 6,910 1,187 — 2,017 Income (loss) before equity in net income of subsidiaries (4,170 ) 12,859 864 — 9,553 Equity in net income (loss) of subsidiaries 13,723 913 12,859 (27,495 ) — Net income (loss) $ 9,553 $ 13,772 $ 13,723 $ (27,495 ) $ 9,553 Net Income (loss) $ 9,553 $ 13,772 $ 13,723 $ (27,495 ) $ 9,553 Other comprehensive income (loss), net of taxes 7,156 3,688 9,992 (13,680 ) 7,156 Comprehensive income (loss) $ 16,709 $ 17,460 $ 23,715 $ (41,175 ) $ 16,709 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Three Months Ended June 30, 2016 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 369,235 $ 100,420 $ (7,455 ) $ 462,200 Cost of goods and services — 267,804 82,914 (7,875 ) 342,843 Gross profit — 101,431 17,506 420 119,357 Selling, general and administrative expenses 6,646 64,735 17,591 (92 ) 88,880 Restructuring and other related charges — 1,299 4,601 — 5,900 Total operating expenses 6,646 66,034 22,192 (92 ) 94,780 Income (loss) from operations (6,646 ) 35,397 (4,686 ) 512 24,577 Other income (expense) Interest income (expense), net (3,347 ) (7,656 ) (1,957 ) — (12,960 ) Other, net 67 714 (127 ) (512 ) 142 Total other income (expense) (3,280 ) (6,942 ) (2,084 ) (512 ) (12,818 ) Income (loss) before taxes (9,926 ) 28,455 (6,770 ) — 11,759 Provision (benefit) for income taxes 12,946 7,167 (15,950 ) — 4,163 Income (loss) before equity in net income of subsidiaries (22,872 ) 21,288 9,180 — 7,596 Equity in net income (loss) of subsidiaries 30,468 7,454 21,288 (59,210 ) — Net income (loss) $ 7,596 $ 28,742 $ 30,468 $ (59,210 ) $ 7,596 Net Income (loss) $ 7,596 $ 28,742 $ 30,468 $ (59,210 ) $ 7,596 Other comprehensive income (loss), net of taxes 2,469 (2,652 ) 4,920 (2,268 ) 2,469 Comprehensive income (loss) $ 10,065 $ 26,090 $ 35,388 $ (61,478 ) $ 10,065 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Nine Months Ended June 30, 2017 Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 1,132,641 $ 327,325 $ (23,782 ) $ 1,436,184 Cost of goods and services — 859,990 253,406 (24,846 ) 1,088,550 Gross profit — 272,651 73,919 1,064 347,634 Selling, general and administrative expenses 20,759 194,377 58,113 (277 ) 272,972 Income (loss) from operations (20,759 ) 78,274 15,806 1,341 74,662 Other income (expense) Interest income (expense), net (10,616 ) (24,539 ) (3,546 ) — (38,701 ) Other, net 216 2,131 (2,182 ) (1,341 ) (1,176 ) Total other income (expense) (10,400 ) (22,408 ) (5,728 ) (1,341 ) (39,877 ) Income (loss) before taxes (31,159 ) 55,866 10,078 — 34,785 Provision (benefit) for income taxes (16,643 ) 20,006 4,560 — 7,923 Income (loss) before equity in net income of subsidiaries (14,516 ) 35,860 5,518 — 26,862 Equity in net income (loss) of subsidiaries 41,378 5,633 35,860 (82,871 ) — Net income (loss) $ 26,862 $ 41,493 $ 41,378 $ (82,871 ) $ 26,862 Net Income (loss) $ 26,862 $ 41,493 $ 41,378 $ (82,871 ) $ 26,862 Other comprehensive income (loss), net of taxes 3,777 (4,219 ) 15,346 (11,127 ) 3,777 Comprehensive income (loss) $ 30,639 $ 37,274 $ 56,724 $ (93,998 ) $ 30,639 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Nine Months Ended June 30, 2016 Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 1,165,484 $ 313,766 $ (22,794 ) $ 1,456,456 Cost of goods and services — 879,391 251,303 (23,857 ) 1,106,837 Gross profit — 286,093 62,463 1,063 349,619 Selling, general and administrative expenses 19,574 196,879 55,589 (277 ) 271,765 Restructuring and other related charges — 1,299 4,601 — 5,900 Total operating expenses 19,574 198,178 60,190 (277 ) 277,665 Income (loss) from operations (19,574 ) 87,915 2,273 1,340 71,954 Other income (expense) Interest income (expense), net (8,299 ) (23,197 ) (5,824 ) — (37,320 ) Other, net 278 2,634 (1,260 ) (1,340 ) 312 Total other income (expense) (8,021 ) (20,563 ) (7,084 ) (1,340 ) (37,008 ) Income (loss) before taxes (27,595 ) 67,352 (4,811 ) — 34,946 Provision (benefit) for income taxes 1,307 23,996 (14,836 ) — 10,467 Income (loss) before equity in net income of subsidiaries (28,902 ) 43,356 10,025 — 24,479 Equity in net income (loss) of subsidiaries 53,381 8,275 43,356 (105,012 ) — Net income (loss) $ 24,479 $ 51,631 $ 53,381 $ (105,012 ) $ 24,479 Net Income (loss) $ 24,479 $ 51,631 $ 53,381 $ (105,012 ) $ 24,479 Other comprehensive income (loss), net of taxes 10,911 (451 ) 11,161 (10,710 ) 10,911 Comprehensive income (loss) $ 35,390 $ 51,180 $ 64,542 $ (115,722 ) $ 35,390 |
Condensed Cash Flow Statement | CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended June 30, 2017 Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 26,862 $ 41,493 $ 41,378 $ (82,871 ) $ 26,862 Net cash provided by (used in) operating activities: (18,837 ) 40,186 44,136 — 65,485 CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (12 ) (36,384 ) (22,757 ) — (59,153 ) Acquired businesses, net of cash acquired — — (6,051 ) — (6,051 ) Proceeds from sale of assets — 157 8 — 165 Net cash provided by investing activities (12 ) (36,227 ) (28,800 ) — (65,039 ) CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of shares for treasury (15,796 ) — — — (15,796 ) Proceeds from long-term debt 200,656 — 10,441 — 211,097 Payments of long-term debt (128,365 ) (1,613 ) (22,500 ) — (152,478 ) Change in short-term borrowings — — (940 ) — (940 ) Share premium payment on settled debt (24,997 ) — — — (24,997 ) Financing costs (363 ) — — — (363 ) Purchase of ESOP shares (10,908 ) — — — (10,908 ) Dividends paid (7,766 ) — — — (7,766 ) Other, net 21,102 (18,488 ) (2,726 ) — (112 ) Net cash provided by (used in) financing activities 33,563 (20,101 ) (15,725 ) — (2,263 ) CASH FLOWS FROM DISCONTINUED OPERATIONS: Net cash used in discontinued operations — — (1,216 ) — (1,216 ) Effect of exchange rate changes on cash and equivalents — — (72 ) — (72 ) NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS 14,714 (16,142 ) (1,677 ) — (3,105 ) CASH AND EQUIVALENTS AT BEGINNING OF PERIOD 6,517 27,692 38,344 — 72,553 CASH AND EQUIVALENTS AT END OF PERIOD $ 21,231 $ 11,550 $ 36,667 $ — $ 69,448 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended June 30, 2016 Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 24,479 $ 51,631 $ 53,381 $ (105,012 ) $ 24,479 Net cash provided by (used in) operating activities: (13,428 ) 54,730 18,445 — 59,747 CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (221 ) (51,494 ) (11,532 ) — (63,247 ) Acquired businesses, net of cash acquired — — (1,744 ) — (1,744 ) Investment in unconsolidated joint venture — (2,726 ) — — (2,726 ) Investment sales 715 — — — 715 Proceeds from sale of assets — 757 157 — 914 Net cash provided by (used in) investing activities 494 (53,463 ) (13,119 ) — (66,088 ) CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of shares for treasury (50,771 ) — — — (50,771 ) Proceeds from long-term debt 238,450 2,336 22,463 — 263,249 Payments of long-term debt (143,785 ) (1,599 ) (32,589 ) — (177,973 ) Change in short-term borrowings — — (45 ) — (45 ) Financing costs (4,028 ) — (107 ) — (4,135 ) Dividends paid (6,686 ) — — — (6,686 ) Other, net 13 (3,984 ) 3,984 — 13 Net cash provided by (used in) financing activities 33,193 (3,247 ) (6,294 ) — 23,652 CASH FLOWS FROM DISCONTINUED OPERATIONS: Net cash used in discontinued operations — — (1,152 ) — (1,152 ) Effect of exchange rate changes on cash and equivalents — — 456 — 456 NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS 20,259 (1,980 ) (1,664 ) — 16,615 CASH AND EQUIVALENTS AT BEGINNING OF PERIOD 2,440 10,671 38,890 — 52,001 CASH AND EQUIVALENTS AT END OF PERIOD $ 22,699 $ 8,691 $ 37,226 $ — $ 68,616 |