Condensed Balance Sheet | CONDENSED CONSOLIDATING BALANCE SHEETS At September 30, 2017 ($ in thousands) 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 June 30, 2018 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 431,997 $ 90,285 $ (5,732 ) $ 516,550 Cost of goods and services — 323,098 60,719 (6,059 ) 377,758 Gross profit — 108,899 29,566 327 138,792 Selling, general and administrative expenses 14,670 77,820 21,896 (92 ) 114,294 Income (loss) from operations (14,670 ) 31,079 7,670 419 24,498 Other income (expense) Interest income (expense), net (5,891 ) (2,282 ) (7,623 ) — (15,796 ) Other, net 108 (9,766 ) 10,420 (462 ) 300 Total other income (expense) (5,783 ) (12,048 ) 2,797 (462 ) (15,496 ) Income (loss) before taxes (20,453 ) 19,031 10,467 (43 ) 9,002 Provision (benefit) for income taxes (4,741 ) 21,046 12,939 (27,684 ) 1,560 Income (loss) before equity in net income of subsidiaries (15,712 ) (2,015 ) (2,472 ) 27,641 7,442 Equity in net income (loss) of subsidiaries 21,539 (5,307 ) (2,015 ) (14,217 ) — Income from continuing operations $ 5,827 $ (7,322 ) $ (4,487 ) $ 13,424 $ 7,442 Income from operations of discontinued businesses — (200 ) — — (200 ) Provision from income taxes — 1,415 — — 1,415 Income from discontinued operations — (1,615 ) — — (1,615 ) Net Income (loss) $ 5,827 $ (8,937 ) $ (4,487 ) $ 13,424 $ 5,827 Comprehensive income (loss) $ (2,978 ) $ 668 $ (14,092 ) $ 13,424 $ (2,978 ) 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 $ — $ 303,167 $ 61,676 $ (6,729 ) $ 358,114 Cost of goods and services — 225,566 41,836 (7,272 ) 260,130 Gross profit — 77,601 19,840 543 97,984 Selling, general and administrative expenses 7,038 57,566 16,044 (93 ) 80,555 Income (loss) from operations (7,038 ) 20,035 3,796 636 17,429 Other income (expense) Interest income (expense), net (3,266 ) (6,070 ) (3,326 ) — (12,662 ) Other, net 229 262 (75 ) (636 ) (220 ) Total other income (expense) (3,037 ) (5,808 ) (3,401 ) (636 ) (12,882 ) Income (loss) before taxes (10,075 ) 14,227 395 — 4,547 Provision (benefit) for income taxes (6,080 ) 5,562 613 — 95 Income (loss) before equity in net income of subsidiaries (3,995 ) 8,665 (218 ) — 4,452 Equity in net income (loss) of subsidiaries 13,549 (4,015 ) 8,665 (18,199 ) — Income (loss) from continuing operations 9,554 4,650 8,447 (18,199 ) 4,452 Income from operation of discontinued businesses — 5,033 1,991 — 7,024 Provision (benefit) from income taxes — 1,347 575 — 1,922 Income (loss) from discontinued operations — 3,685 1,417 — 5,102 Net Income (loss) $ 9,554 $ 8,335 $ 9,864 $ (18,199 ) $ 9,554 Comprehensive income (loss) $ 16,710 $ 15,899 $ 2,300 $ (18,199 ) $ 16,710 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Nine Months Ended June 30, 2018 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 1,181,068 $ 272,714 $ (21,369 ) $ 1,432,413 Cost of goods and services — 891,498 182,125 (22,319 ) 1,051,304 Gross profit — 289,570 90,589 950 381,109 Selling, general and administrative expenses 32,021 216,750 75,282 (277 ) 323,776 Income (loss) from operations (32,021 ) 72,820 15,307 1,227 57,333 Other income (expense) Interest income (expense), net (18,626 ) (16,497 ) (13,359 ) — (48,482 ) Other, net 1,376 1,157 119 (1,386 ) 1,266 Total other income (expense) (17,250 ) (15,340 ) (13,240 ) (1,386 ) (47,216 ) Income (loss) before taxes (49,271 ) 57,480 2,067 (159 ) 10,117 Provision (benefit) for income taxes (44,601 ) 13,744 8,793 (43 ) (22,107 ) Income (loss) before equity in net income of subsidiaries (4,670 ) 43,736 (6,726 ) (116 ) 32,224 Equity in net income (loss) of subsidiaries 131,766 (65,666 ) 43,736 (109,836 ) — Income from continuing operations $ 127,096 $ (21,930 ) $ 37,010 $ (109,952 ) $ 32,224 Income from operations of discontinued businesses $ — $ 109,028 $ 15,614 $ — $ 124,642 Provision (benefit) from income taxes 31,856 (2,086 ) — 29,770 Income (loss) from discontinued operations $ — $ 77,172 $ 17,700 $ — $ 94,872 Net income (loss) $ 127,096 $ (21,930 ) $ 37,010 $ (109,952 ) $ 32,224 Comprehensive income (loss) $ 147,050 $ 36,634 $ 73,318 $ (109,952 ) $ 147,050 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Nine Months Ended June 30, 2017 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation Revenue $ — $ 922,996 $ 194,985 $ (23,783 ) $ 1,094,198 Cost of goods and services — 694,670 130,778 (24,847 ) 800,601 Gross profit — 228,326 64,207 1,064 293,597 Selling, general and administrative expenses 20,759 171,171 49,720 (278 ) 241,372 Restructuring and other related charges — — — — — Total operating expenses 20,759 171,171 49,720 (278 ) 241,372 Income (loss) from operations (20,759 ) 57,155 14,487 1,342 52,225 Other income (expense) Interest income (expense), net (10,616 ) (18,093 ) (9,947 ) — (38,656 ) Other, net 172 1,263 (515 ) (1,342 ) (422 ) Total other income (expense) (10,444 ) (16,830 ) (10,462 ) (1,342 ) (39,078 ) Income (loss) before taxes (31,203 ) 40,325 4,025 — 13,147 Provision (benefit) for income taxes (16,643 ) 16,018 326 — (299 ) Income (loss) before equity in net income of subsidiaries (14,560 ) 24,307 3,699 — 13,446 Equity in net income (loss) of subsidiaries 41,423 (12,631 ) 24,307 (53,099 ) — Income from continuing operations $ 26,863 $ 11,676 $ 28,006 $ (53,099 ) $ 13,446 Income from operations of discontinued businesses — 13,826 7,813 — 21,639 Provision from income taxes — 3,987 4,235 — 8,222 Income from discontinued operations — 9,839 3,578 — 13,417 Net income (loss) $ 26,863 $ 21,515 $ 31,584 $ (53,099 ) $ 26,863 Comprehensive income (loss) $ 30,640 $ 23,651 $ 29,448 $ (53,099 ) $ 30,640 |
Condensed Cash Flow Statement | CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended June 30, 2018 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 127,096 $ 55,242 $ 54,710 $ (109,952 ) $ 127,096 Net (income) loss from discontinued operations — (77,172 ) (17,700 ) — (94,872 ) Net cash provided by (used in) operating activities: 309,342 (536,893 ) 230,342 — 2,791 CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (455 ) (27,230 ) (5,463 ) — (33,148 ) Acquired businesses, net of cash acquired (368,937 ) (4,490 ) (56,118 ) — (429,545 ) Intercompany distributions — — — — — Proceeds from sale of investments — — — — — Proceeds from sale of business — 473,977 — — 473,977 Proceeds from sale of assets — 46 436 — 482 Net cash provided by investing activities (369,392 ) 442,303 (61,145 ) — 11,766 CASH FLOWS FROM FINANCING ACTIVITIES: Purchase of shares for treasury (45,588 ) — — — (45,588 ) Proceeds from long-term debt 411,718 2,232 5,695 — 419,645 Payments of long-term debt (223,998 ) (4,564 ) (33,469 ) — (262,031 ) Change in short-term borrowings — — — — — Share premium payment on settled debt — — — — — Financing costs (7,671 ) — — — (7,671 ) Purchase of ESOP shares — — — — — Dividends paid (46,816 ) — — — (46,816 ) Other, net (22,246 ) (19,855 ) 42,240 — 139 Net cash provided by (used in) financing activities 65,399 (22,187 ) 14,466 — 57,678 CASH FLOWS FROM DISCONTINUED OPERATIONS: Net cash used in discontinued operations — 127,312 (189,585 ) — (62,273 ) Effect of exchange rate changes on cash and equivalents — (131 ) 6,254 — 6,123 NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS 5,349 10,404 332 — 16,085 CASH AND EQUIVALENTS AT BEGINNING OF PERIOD 3,240 8,066 36,375 — 47,681 CASH AND EQUIVALENTS AT END OF PERIOD $ 8,589 $ 18,470 $ 36,707 $ — $ 63,766 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended June 30, 2017 ($ in thousands) Parent Company Guarantor Companies Non-Guarantor Companies Elimination Consolidation CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 26,863 $ 21,515 $ 31,584 $ (53,099 ) $ 26,863 Net (income) loss from discontinued operations — (9,839 ) (3,578 ) — (13,417 ) Net cash provided by (used in) operating activities: (14,445 ) 29,754 14,586 (4,493 ) 25,402 CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property, plant and equipment (12 ) (17,593 ) (4,970 ) — (22,575 ) Acquired businesses, net of cash acquired — — (6,051 ) — (6,051 ) Proceeds from sale of assets — 146 — — 146 Net cash provided by (used in) investing activities (12 ) (17,447 ) (11,021 ) — (28,480 ) 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 ) (940 ) (18,424 ) — (147,729 ) 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 16,710 (16,745 ) (4,570 ) 4,493 (112 ) Net cash provided by (used in) financing activities 29,171 (17,685 ) (12,553 ) 4,493 3,426 CASH FLOWS FROM DISCONTINUED OPERATIONS: Net cash used in discontinued operations — (10,764 ) 7,383 — (3,381 ) 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 |