CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION (Tables) | 3 Months Ended |
Dec. 31, 2017 |
Consolidating Guarantor And Non Guarantor Financial Information [Abstract] | |
Condensed Balance Sheet | CONDENSED CONSOLIDATING BALANCE SHEETS At December 31, 2017 Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation CURRENT ASSETS Cash and equivalents $ 5,931 $ 31,437 $ 47,052 $ — $ 84,420 Accounts receivable, net of allowances — 174,330 60,864 (23,171 ) 212,023 Contract costs and recognized income not yet billed, net of progress payments — 119,529 671 — 120,200 Inventories, net — 307,201 52,573 70 359,844 Prepaid and other current assets 34,622 20,748 3,499 5,968 64,837 Assets of discontinued operations held for sale — 176,788 200,487 — 377,275 Assets of discontinued operations not held for sale — — 328 — 328 Total Current Assets 40,553 830,033 365,474 (17,133 ) 1,218,927 PROPERTY, PLANT AND EQUIPMENT, net 715 248,481 31,529 — 280,725 GOODWILL — 346,898 38,178 — 385,076 INTANGIBLE ASSETS, net 93 216,478 60,589 — 277,160 INTERCOMPANY RECEIVABLE 587,623 772,461 391,237 (1,751,321 ) — EQUITY INVESTMENTS IN SUBSIDIARIES 1,066,860 883,171 1,817,051 (3,767,082 ) — OTHER ASSETS 6,070 12,402 (1,323 ) (1,474 ) 15,675 ASSETS OF DISCONTINUED OPERATIONS NOT HELD FOR SALE — — 2,952 — 2,952 Total Assets $ 1,701,914 $ 3,309,924 $ 2,705,687 $ (5,537,010 ) $ 2,180,515 CURRENT LIABILITIES Notes payable and current portion of long-term debt $ 2,854 $ 3,249 $ 6,490 $ — $ 12,593 Accounts payable and accrued liabilities 37,122 229,702 56,099 (7,627 ) 315,296 Liabilities of discontinued operations held for sale — 42,635 43,102 — 85,737 Liabilities of discontinued operations not held for sale — — 3,924 — 3,924 Total Current Liabilities 39,976 275,586 109,615 (7,627 ) 417,550 LONG-TERM DEBT, net 1,177,811 8,610 51,972 — 1,238,393 INTERCOMPANY PAYABLES 63,607 1,324,279 334,212 (1,722,098 ) — OTHER LIABILITIES (14,293 ) 76,997 4,919 16,911 84,534 LIABILITIES OF DISCONTINUED OPERATIONS NOT HELD FOR SALE — — 5,225 — 5,225 Total Liabilities 1,267,101 1,685,472 505,943 (1,712,814 ) 1,745,702 SHAREHOLDERS’ EQUITY 434,813 1,624,452 2,199,744 (3,824,196 ) 434,813 Total Liabilities and Shareholders’ Equity $ 1,701,914 $ 3,309,924 $ 2,705,687 $ (5,537,010 ) $ 2,180,515 CONDENSED CONSOLIDATING BALANCE SHEETS At September 30, 2017 Parent Guarantor Non-Guarantor Elimination Consolidation CURRENT ASSETS Cash and equivalents $ 3,240 $ 8,066 $ 36,375 $ — $ 47,681 Accounts receivable, net of allowances — 168,731 59,929 (20,431 ) 208,229 Contract costs and recognized income not yet billed, net of progress payments — 131,383 279 — 131,662 Inventories, net — 246,605 52,759 73 299,437 Prepaid and other current assets 21,131 15,854 3,002 80 40,067 Assets of discontinued operations held for sale — 168,306 202,418 — 370,724 Assets of discontinued operations not held for sale — — 329 — 329 Total Current Assets 24,371 738,945 355,091 (20,278 ) 1,098,129 PROPERTY, PLANT AND EQUIPMENT, net 645 200,362 31,128 — 232,135 GOODWILL — 280,797 38,342 — 319,139 INTANGIBLE ASSETS, net 93 143,415 61,619 — 205,127 INTERCOMPANY RECEIVABLE 552,017 757,608 915,551 (2,225,176 ) — EQUITY INVESTMENTS IN SUBSIDIARIES 863,149 877,641 1,613,891 (3,354,681 ) — OTHER ASSETS 12,171 12,054 (1,002 ) (7,172 ) 16,051 ASSETS OF DISCONTINUED OPERATIONS NOT HELD FOR SALE — — 2,960 — 2,960 Total Assets $ 1,452,446 $ 3,010,822 $ 3,017,580 $ (5,607,307 ) $ 1,873,541 CURRENT LIABILITIES Notes payable and current portion of long-term debt $ 2,854 $ 1,471 $ 6,753 $ — $ 11,078 Accounts payable and accrued liabilities 14,683 199,784 46,111 6,631 267,209 Liabilities of discontinued operations held for sale — 47,426 37,024 — 84,450 Liabilities of discontinued operations not held for sale — — 8,342 — 8,342 Total Current Liabilities 17,537 248,681 98,230 6,631 371,079 LONG-TERM DEBT, net 903,609 6,044 58,427 — 968,080 INTERCOMPANY PAYABLES 84,068 1,259,413 854,518 (2,197,999 ) — OTHER LIABILITIES 48,424 76,036 14,135 (6,058 ) 132,537 LIABILITIES OF DISCONTINUED OPERATIONS NOT HELD FOR SALE — — 3,037 — 3,037 Total Liabilities 1,053,638 1,590,174 1,028,347 (2,197,426 ) 1,474,733 SHAREHOLDERS’ EQUITY 398,808 1,420,648 1,989,233 (3,409,881 ) 398,808 Total Liabilities and Shareholders’ Equity $ 1,452,446 $ 3,010,822 $ 3,017,580 $ (5,607,307 ) $ 1,873,541 |
Condensed Income Statement | CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Three Months Ended December 31, 2017 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 351,312 $ 92,519 $ (6,528 ) $ 437,303 Cost of goods and services — 262,575 60,779 (6,895 ) 316,459 Gross profit — 88,737 31,740 367 120,844 Selling, general and administrative expenses 11,337 74,513 20,049 (92 ) 105,807 Income (loss) from operations (11,337 ) 14,224 11,691 459 15,037 Other income (expense) Interest income (expense), net (6,774 ) (6,202 ) (3,666 ) — (16,642 ) Other, net (5 ) 323 (324 ) (462 ) (468 ) Total other income (expense) (6,779 ) (5,879 ) (3,990 ) (462 ) (17,110 ) Income (loss) before taxes (18,116 ) 8,345 7,701 (3 ) (2,073 ) Provision (benefit) for income taxes (29,692 ) 2,734 2,057 (3 ) (24,904 ) Income (loss) before equity in net income of subsidiaries 11,576 5,611 5,644 — 22,831 Equity in net income (loss) of subsidiaries 19,413 (652 ) 5,611 (24,372 ) — Income from continuing operations $ 30,989 $ 4,959 $ 11,255 $ (24,372 ) $ 22,831 Income from operations of discontinued businesses — 6,420 5,046 — 11,466 Provision from income taxes — 2,060 1,248 — 3,308 Income from discontinued operations — 4,360 3,798 — 8,158 Net Income (loss) $ 30,989 $ 9,319 $ 15,053 $ (24,372 ) $ 30,989 Comprehensive income (loss) $ 39,347 $ 22,769 $ 47,447 $ (70,216 ) $ 39,347 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Three Months Ended December 31, 2016 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 291,336 $ 68,551 $ (7,610 ) $ 352,277 Cost of goods and services — 218,839 44,554 (7,860 ) 255,533 Gross profit — 72,497 23,997 250 96,744 Selling, general and administrative expenses 6,644 54,991 17,341 (92 ) 78,884 Income (loss) from operations (6,644 ) 17,506 6,656 342 17,860 Other income (expense) Interest income (expense), net (4,027 ) (5,954 ) (3,308 ) — (13,289 ) Other, net (28 ) 402 (172 ) (342 ) (140 ) Total other income (expense) (4,055 ) (5,552 ) (3,480 ) (342 ) (13,429 ) Income (loss) before taxes (10,699 ) 11,954 3,176 — 4,431 Provision (benefit) for income taxes (9,029 ) 5,864 552 — (2,613 ) Income (loss) before equity in net income of subsidiaries (1,670 ) 6,090 2,624 — 7,044 Equity in net income (loss) of subsidiaries 13,934 (3,983 ) 6,090 (16,041 ) — Income (loss) from continuing operations 12,264 2,107 8,714 (16,041 ) 7,044 Income from operation of discontinued businesses — 3,491 5,054 — 8,545 Provision (benefit) from income taxes — 1,804 1,521 — 3,325 Income (loss) from discontinued operations — 1,687 3,533 — 5,220 Net Income (loss) $ 12,264 $ 3,794 $ 12,247 $ (16,041 ) $ 12,264 Comprehensive income (loss) $ 952 $ (2,849 ) $ 18,890 $ (16,041 ) $ 952 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 Three Months Ended December 31, 2017 Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 30,989 $ 9,319 $ 15,053 $ (24,372 ) $ 30,989 Net (income) loss from discontinued operations — (4,360 ) (3,798 ) — (8,158 ) Net cash provided by (used in) operating activities: (68,932 ) 48,147 15,131 — (5,654 ) CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (121 ) (7,984 ) (2,680 ) — (10,785 ) Acquired businesses, net of cash acquired (194,001 ) (4,682 ) — — (198,683 ) Proceeds from sale of assets — 7 432 — 439 Net cash provided by investing activities (194,122 ) (12,659 ) (2,248 ) — (209,029 ) CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of shares for treasury (4,332 ) — — — (4,332 ) Proceeds from long-term debt 326,094 976 (976 ) — 326,094 Payments of long-term debt (45,719 ) (1,776 ) (5,478 ) — (52,973 ) Change in short-term borrowings — 35 — — 35 Share premium payment on settled debt — — — — — Financing costs (7,392 ) — — — (7,392 ) Purchase of ESOP shares — — — — — Dividends paid (2,990 ) — — — (2,990 ) Other, net 84 (10,524 ) 10,524 — 84 Net cash provided by (used in) financing activities 265,745 (11,289 ) 4,070 — 258,526 CASH FLOWS FROM DISCONTINUED OPERATIONS: Net cash used in discontinued operations — (827 ) (5,592 ) — (6,419 ) Effect of exchange rate changes on cash and equivalents — (1 ) (684 ) — (685 ) NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS 2,691 23,371 10,677 — 36,739 CASH AND EQUIVALENTS AT BEGINNING OF PERIOD 3,240 8,066 36,375 — 47,681 CASH AND EQUIVALENTS AT END OF PERIOD $ 5,931 $ 31,437 $ 47,052 $ — $ 84,420 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Three Months Ended December 31, 2016 Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 12,264 $ 3,794 $ 12,247 $ (16,041 ) $ 12,264 Net (income) loss from discontinued operations — (1,687 ) (3,533 ) — (5,220 ) Net cash provided by (used in) operating activities: (8,907 ) (334 ) 9,523 — 282 CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (3 ) (6,919 ) (768 ) — (7,690 ) Acquired businesses, net of cash acquired — — (6,051 ) — (6,051 ) Proceeds from sale of assets — 86 — — 86 Net cash provided by (used in) investing activities (3 ) (6,833 ) (6,819 ) — (13,655 ) CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of shares for treasury (15,073 ) — — — (15,073 ) Proceeds from long-term debt 32,213 — 6,843 — 39,056 Payments of long-term debt (788 ) (329 ) (6,178 ) — (7,295 ) Financing costs (172 ) — — — (172 ) Purchase of ESOP shares (9,213 ) — — — (9,213 ) Dividends paid (2,499 ) — — — (2,499 ) Other, net (349 ) (243 ) 243 — (349 ) Net cash provided by (used in) financing activities 4,119 (572 ) 908 — 4,455 CASH FLOWS FROM DISCONTINUED OPERATIONS: Net cash used in discontinued operations — (6,204 ) (3,945 ) — (10,149 ) Effect of exchange rate changes on cash and equivalents — — (1,217 ) — (1,217 ) NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS (4,791 ) (13,943 ) (1,550 ) — (20,284 ) CASH AND EQUIVALENTS AT BEGINNING OF PERIOD 6,517 27,692 38,344 — 72,553 CASH AND EQUIVALENTS AT END OF PERIOD $ 1,726 $ 13,749 $ 36,794 $ — $ 52,269 |