DELAWARE | 001-14962 | 04-3477276 |
(State or Other Jurisdiction of Incorporation or Organization) | (Commission file number) | (I.R.S. Employer Identification No.) |
• | Total segment operating income is defined as GAAP operating income excluding intangible amortization from acquisitions completed subsequent to December 31, 2011, the impact of the 2015 Brazil restatement, the impact of restructuring related inventory, impairment and special charges or gains. |
• | Total segment operating margin is defined as total segment operating income divided by net revenues. |
• | We exclude costs and tax effects associated with restructuring activities, such as reducing overhead and consolidating facilities. We believe that the costs related to these restructuring activities are not indicative of our normal operating costs. |
• | We exclude certain acquisition-related costs, including significant transaction costs and the related tax effects. We exclude these costs because we do not believe they are indicative of our normal operating costs. |
• | We exclude the expense and tax effects associated with the non-cash amortization of acquisition-related intangible assets because a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have lives of 5 to 20 years. Exclusion of the non-cash amortization expense allows comparisons of operating results that are consistent over time for both our newly acquired and long-held businesses and with both acquisitive and non-acquisitive peer companies. |
• | We also exclude certain gains/losses and related tax effects, which are either isolated or cannot be expected to occur again with any predictability, and that we believe are not indicative of our normal operating gains and losses. For example, we exclude gains/losses from items such as the sale of a business, significant litigation-related matters and lump-sum pension plan settlements. |
(d) | Exhibits. |
Exhibit No. | Description |
99.1 | Supplemental Segment Information dated January 17, 2017 |
99.2 | Press Release dated January 17, 2017 |
Title: | Executive Vice President and Chief Financial Officer |
2014 | 2015 | 2016 | ||||||||||||||||||||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | YTD | |||||||||||||||||||||||||||||
NET REVENUES | ||||||||||||||||||||||||||||||||||||||||||
Energy | $ | 132,239 | $ | 137,379 | $ | 134,093 | $ | 149,261 | $ | 552,972 | $ | 105,619 | $ | 97,753 | $ | 88,679 | $ | 91,604 | $ | 383,655 | $ | 83,409 | $ | 80,736 | $ | 68,901 | $ | 233,046 | ||||||||||||||
Advanced Flow Solutions | 78,947 | 70,505 | 69,725 | 69,297 | 288,474 | 60,241 | 69,153 | 70,579 | 72,639 | 272,612 | 67,389 | 65,656 | 65,932 | 198,977 | ||||||||||||||||||||||||||||
Total | $ | 211,186 | $ | 207,884 | $ | 203,818 | $ | 218,558 | $ | 841,446 | $ | 165,860 | $ | 166,906 | $ | 159,258 | $ | 164,243 | $ | 656,267 | $ | 150,798 | $ | 146,392 | $ | 134,833 | $ | 432,023 | ||||||||||||||
SEGMENT OPERATING INCOME | ||||||||||||||||||||||||||||||||||||||||||
Energy | $ | 16,495 | $ | 20,048 | $ | 22,539 | $ | 20,658 | $ | 79,740 | $ | 15,011 | $ | 12,926 | $ | 12,153 | $ | 10,296 | $ | 50,386 | $ | 9,296 | $ | 9,293 | $ | 6,755 | $ | 25,344 | ||||||||||||||
Advanced Flow Solutions | 10,393 | 6,816 | 6,333 | 6,342 | 29,884 | 5,584 | 7,576 | 10,077 | 10,574 | 33,811 | 8,452 | 8,064 | 8,008 | 24,524 | ||||||||||||||||||||||||||||
Corporate expenses | (7,137 | ) | (4,634 | ) | (5,678 | ) | (5,965 | ) | (23,415 | ) | (6,034 | ) | (5,477 | ) | (6,078 | ) | (4,122 | ) | (21,710 | ) | (6,488 | ) | (5,431 | ) | (6,522 | ) | (18,441 | ) | ||||||||||||||
Total | $ | 19,750 | $ | 22,231 | $ | 23,194 | $ | 21,035 | $ | 86,209 | $ | 14,561 | $ | 15,025 | $ | 16,152 | $ | 16,748 | $ | 62,487 | $ | 11,260 | $ | 11,926 | $ | 8,240 | $ | 31,426 | ||||||||||||||
SEGMENT OPERATING MARGIN % | ||||||||||||||||||||||||||||||||||||||||||
Energy | 12.5 | % | 14.6 | % | 16.8 | % | 13.8 | % | 14.4 | % | 14.2 | % | 13.2 | % | 13.7 | % | 11.2 | % | 13.1 | % | 11.1 | % | 11.5 | % | 9.8 | % | 10.9 | % | ||||||||||||||
Advanced Flow Solutions | 13.2 | % | 9.7 | % | 9.1 | % | 9.2 | % | 10.4 | % | 9.3 | % | 11.0 | % | 14.3 | % | 14.6 | % | 12.4 | % | 12.5 | % | 12.3 | % | 12.1 | % | 12.3 | % | ||||||||||||||
Corporate expenses | (3.4 | )% | (2.2 | )% | (2.8 | )% | (2.7 | )% | (2.8 | )% | (3.6 | )% | (3.3 | )% | (3.8 | )% | (2.5 | )% | (3.3 | )% | (4.3 | )% | (3.7 | )% | (4.8 | )% | (4.3 | )% | ||||||||||||||
Total | 9.4 | % | 10.7 | % | 11.4 | % | 9.6 | % | 10.2 | % | 8.8 | % | 9.0 | % | 10.1 | % | 10.2 | % | 9.5 | % | 7.5 | % | 8.1 | % | 6.1 | % | 7.3 | % | ||||||||||||||
2014 | 2015 | 2016 | ||||||||||||||||||||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | YTD | |||||||||||||||||||||||||||||
GAAP Operating Income (Loss) | $ | 20,907 | $ | 15,834 | $ | 19,866 | $ | 8,150 | $ | 64,756 | $ | 12,331 | $ | 5,090 | $ | (3,529 | ) | $ | 12,281 | $ | 26,174 | $ | 5,495 | $ | 5,347 | $ | 3,513 | $ | 14,355 | |||||||||||||
Restructuring related inventory charges | — | 5,139 | 2,850 | — | 7,989 | — | 2,005 | 6,412 | 974 | 9,391 | 1,958 | 75 | — | 2,033 | ||||||||||||||||||||||||||||
Impairment charges | — | — | — | 726 | 726 | — | — | 2,502 | — | 2,502 | — | — | 208 | 208 | ||||||||||||||||||||||||||||
Special restructuring charges, net | 786 | 1,257 | 478 | 2,725 | 5,246 | 1,512 | 3,127 | 342 | (347 | ) | 4,634 | 1,163 | 3,259 | 2,252 | 6,674 | |||||||||||||||||||||||||||
Intangible acquisition amortization | — | — | — | — | — | — | 2,110 | 2,490 | 2,238 | 6,838 | 1,868 | 1,911 | 1,888 | 5,667 | ||||||||||||||||||||||||||||
Special other charges, net of recoveries | (1,943 | ) | — | — | 9,434 | 7,491 | (1 | ) | 183 | 7,935 | 1,603 | 9,720 | 776 | 1,334 | 379 | 2,489 | ||||||||||||||||||||||||||
Brazil restatement impact | — | — | — | — | — | 719 | 2,509 | — | — | 3,228 | — | — | — | — | ||||||||||||||||||||||||||||
Total Segment Operating Income | $ | 19,750 | $ | 22,231 | $ | 23,194 | $ | 21,035 | $ | 86,209 | $ | 14,561 | $ | 15,025 | $ | 16,152 | $ | 16,748 | $ | 62,487 | $ | 11,260 | $ | 11,926 | $ | 8,240 | $ | 31,426 | ||||||||||||||
GAAP Operating Margin | 9.9 | % | 7.6 | % | 9.7 | % | 3.7 | % | 7.7 | % | 7.4 | % | 3.0 | % | (2.2 | )% | 7.5 | % | 4.0 | % | 3.6 | % | 3.7 | % | 2.6 | % | 3.3 | % | ||||||||||||||
Restructuring related inventory charges | — | % | 2.5 | % | 1.4 | % | — | % | 0.9 | % | — | % | 1.2 | % | 4.0 | % | 0.6 | % | 1.4 | % | 1.3 | % | 0.1 | % | — | % | 0.5 | % | ||||||||||||||
Impairment charges | — | % | — | % | — | % | 0.3 | % | 0.1 | % | — | % | — | % | 1.6 | % | — | % | 0.4 | % | — | % | — | % | 0.2 | % | 0.1 | % | ||||||||||||||
Special restructuring charges, net | 0.4 | % | 0.6 | % | 0.2 | % | 1.2 | % | 0.6 | % | 0.9 | % | 1.9 | % | 0.2 | % | (0.2 | )% | 0.7 | % | 0.8 | % | 2.2 | % | 1.7 | % | 1.5 | % | ||||||||||||||
Intangible acquisition amortization | — | % | — | % | — | % | — | % | — | % | — | % | 1.3 | % | 1.6 | % | 1.4 | % | 1.0 | % | 1.2 | % | 1.3 | % | 1.4 | % | 1.3 | % | ||||||||||||||
Special other charges, net of recoveries | (0.9 | )% | — | % | — | % | 4.3 | % | 0.9 | % | — | % | 0.1 | % | 5.0 | % | 1.0 | % | 1.5 | % | 0.5 | % | 0.9 | % | 0.3 | % | 0.6 | % | ||||||||||||||
Brazil restatement impact | — | % | — | % | — | % | — | % | — | % | 0.4 | % | 1.5 | % | — | % | — | % | 0.5 | % | — | % | — | % | — | % | — | % | ||||||||||||||
Total Segment Operating Margin | 9.4 | % | 10.7 | % | 11.4 | % | 9.6 | % | 10.2 | % | 8.8 | % | 9.0 | % | 10.1 | % | 10.2 | % | 9.5 | % | 7.5 | % | 8.1 | % | 6.1 | % | 7.3 | % |