Delaware | 0001-32892 | 20-3547095 |
(State or Other Jurisdiction of Incorporation or Organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240-14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240-13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | ||||
Emerging growth company | o | |||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | o |
Dated: August 3, 2017 | MUELLER WATER PRODUCTS, INC. | ||
By: | /s/ Evan L. Hart | ||
Evan L. Hart | |||
Senior Vice President and Chief Financial Officer |
• | Increased net sales 3.3% to $232.2 million as compared with $224.7 million in the 2016 third quarter; |
• | Increased adjusted operating income from continuing operations to $44.6 million as compared with $43.8 million in the 2016 third quarter; and |
• | Improved adjusted income from continuing operations to $0.16 per diluted share as compared with $0.15 per diluted share in the 2016 third quarter. Adjusted income from continuing operations was $25.4 million in the 2017 third quarter and $25.0 million in the 2016 third quarter. |
June 30, | September 30, | ||||||
2017 | 2016 | ||||||
(in millions, except share amounts) | |||||||
Assets: | |||||||
Cash and cash equivalents | $ | 353.2 | $ | 195.0 | |||
Receivables, net | 140.7 | 131.8 | |||||
Inventories | 141.1 | 130.7 | |||||
Other current assets | 20.0 | 12.7 | |||||
Current assets held for sale | — | 142.1 | |||||
Total current assets | 655.0 | 612.3 | |||||
Property, plant and equipment, net | 110.1 | 108.4 | |||||
Intangible assets | 442.0 | 434.6 | |||||
Other noncurrent assets | 27.1 | 25.4 | |||||
Noncurrent assets held for sale | — | 99.9 | |||||
Total assets | $ | 1,234.2 | $ | 1,280.6 | |||
Liabilities and equity: | |||||||
Current portion of long-term debt | $ | 5.5 | $ | 5.6 | |||
Accounts payable | 58.7 | 73.7 | |||||
Other current liabilities | 46.9 | 61.7 | |||||
Current liabilities held for sale | — | 44.8 | |||||
Total current liabilities | 111.1 | 185.8 | |||||
Long-term debt | 475.7 | 478.8 | |||||
Deferred income taxes | 99.0 | 109.9 | |||||
Other noncurrent liabilities | 86.1 | 85.8 | |||||
Noncurrent liabilities held for sale | — | 0.8 | |||||
Total liabilities | 771.9 | 861.1 | |||||
Commitments and contingencies | |||||||
Common stock: 600,000,000 shares authorized; 158,514,187 and 161,693,051 shares outstanding at June 30, 2017 and September 30, 2016, respectively | 1.6 | 1.6 | |||||
Additional paid-in capital | 1,497.5 | 1,563.9 | |||||
Accumulated deficit | (974.9 | ) | (1,078.9 | ) | |||
Accumulated other comprehensive loss | (63.0 | ) | (68.3 | ) | |||
Total Company stockholders’ equity | 461.2 | 418.3 | |||||
Noncontrolling interest | 1.1 | 1.2 | |||||
Total equity | 462.3 | 419.5 | |||||
Total liabilities and equity | $ | 1,234.2 | $ | 1,280.6 |
Three months ended | Nine months ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 232.2 | $ | 224.7 | $ | 599.1 | $ | 585.0 | |||||||
Cost of sales | 149.7 | 141.5 | 412.5 | 394.9 | |||||||||||
Gross profit | 82.5 | 83.2 | 186.6 | 190.1 | |||||||||||
Operating expenses: | |||||||||||||||
Selling, general and administrative | 38.7 | 39.4 | 114.2 | 112.2 | |||||||||||
Pension settlement | — | 16.6 | — | 16.6 | |||||||||||
Other charges | 1.2 | 4.6 | 5.0 | 6.2 | |||||||||||
Total operating expenses | 39.9 | 60.6 | 119.2 | 135.0 | |||||||||||
Operating income | 42.6 | 22.6 | 67.4 | 55.1 | |||||||||||
Interest expense, net | 5.1 | 6.0 | 17.0 | 18.0 | |||||||||||
Income before income taxes | 37.5 | 16.6 | 50.4 | 37.1 | |||||||||||
Income tax expense | 13.4 | 5.6 | 16.2 | 11.8 | |||||||||||
Income from continuing operations | 24.1 | 11.0 | 34.2 | 25.3 | |||||||||||
Income (loss) from discontinued operations | (0.1 | ) | 4.5 | 69.8 | 12.1 | ||||||||||
Net income | $ | 24.0 | $ | 15.5 | $ | 104.0 | $ | 37.4 | |||||||
Income per basic share: | |||||||||||||||
Continuing operations | $ | 0.15 | $ | 0.07 | $ | 0.21 | $ | 0.15 | |||||||
Discontinued operations | — | 0.03 | 0.44 | 0.08 | |||||||||||
Net income | $ | 0.15 | $ | 0.10 | $ | 0.65 | $ | 0.23 | |||||||
Income per diluted share: | |||||||||||||||
Continuing operations | $ | 0.15 | $ | 0.07 | $ | 0.21 | $ | 0.15 | |||||||
Discontinued operations | — | 0.02 | 0.43 | 0.08 | |||||||||||
Net income | $ | 0.15 | $ | 0.09 | $ | 0.64 | $ | 0.23 | |||||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 159.1 | 161.6 | 160.6 | 161.2 | |||||||||||
Diluted | 160.6 | 163.6 | 162.4 | 163.3 | |||||||||||
Dividends declared per share | $ | 0.04 | $ | — | $ | 0.11 | $ | 0.07 |
Nine months ended | |||||||
June 30, | |||||||
2017 | 2016 | ||||||
(in millions) | |||||||
Operating activities: | |||||||
Net income | $ | 104.0 | $ | 37.4 | |||
Less income from discontinued operations | 69.8 | 12.1 | |||||
Income from continuing operations | 34.2 | 25.3 | |||||
Adjustments to reconcile income from continuing operations to net cash provided by operating activities of continuing operations: | |||||||
Depreciation | 14.9 | 13.4 | |||||
Amortization | 16.2 | 15.9 | |||||
Stock-based compensation | 3.5 | 3.5 | |||||
Retirement plans | 2.6 | 20.2 | |||||
Deferred income taxes | (14.4 | ) | (8.5 | ) | |||
Other, net | 1.4 | 3.0 | |||||
Changes in assets and liabilities, net of acquisitions: | |||||||
Receivables | (5.8 | ) | (13.0 | ) | |||
Inventories | (4.6 | ) | 4.8 | ||||
Other assets | (4.0 | ) | (5.7 | ) | |||
Liabilities | (18.6 | ) | (4.5 | ) | |||
Net cash provided by operating activities of continuing operations | 25.4 | 54.4 | |||||
Investing activities: | |||||||
Business acquisitions, net of cash acquired | (26.0 | ) | — | ||||
Capital expenditures | (21.6 | ) | (17.0 | ) | |||
Proceeds from sales of assets | 0.2 | 0.2 | |||||
Net cash used in investing activities of continuing operations | (47.4 | ) | (16.8 | ) | |||
Financing activities: | |||||||
Stock repurchased under buyback program | (55.0 | ) | — | ||||
Dividends | (17.6 | ) | (11.3 | ) | |||
Employee taxes related to stock-based compensation | (2.7 | ) | (3.2 | ) | |||
Repayments of debt | (3.7 | ) | (3.8 | ) | |||
Issuance of common stock | 5.2 | 2.9 | |||||
Deferred financing costs | (1.0 | ) | (0.1 | ) | |||
Other | 0.2 | (0.3 | ) | ||||
Net cash used in financing activities of continuing operations | (74.6 | ) | (15.8 | ) | |||
Net cash flows from discontinued operations: | |||||||
Operating activities | (42.5 | ) | 19.2 | ||||
Investing activities | 297.2 | (5.6 | ) | ||||
Financing activities | (0.1 | ) | — | ||||
Net cash provided by discontinued operations | 254.6 | 13.6 | |||||
Effect of currency exchange rate changes on cash | 0.2 | (0.2 | ) | ||||
Net change in cash and cash equivalents | 158.2 | 35.2 | |||||
Cash and cash equivalents at beginning of period | 195.0 | 113.1 | |||||
Cash and cash equivalents at end of period | $ | 353.2 | $ | 148.3 |
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Quarter ended June 30, 2017 | |||||||||||||||
Mueller Co. | Mueller Technologies | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 207.6 | $ | 24.6 | $ | — | $ | 232.2 | |||||||
Gross profit | $ | 76.9 | $ | 5.6 | $ | — | $ | 82.5 | |||||||
Selling, general and administrative expenses | 23.6 | 7.2 | 7.9 | 38.7 | |||||||||||
Other charges | 0.4 | — | 0.8 | 1.2 | |||||||||||
Operating income (loss) from continuing operations | $ | 52.9 | $ | (1.6 | ) | $ | (8.7 | ) | 42.6 | ||||||
Interest expense, net | 5.1 | ||||||||||||||
Income tax expense | 13.4 | ||||||||||||||
Income from continuing operations | $ | 24.1 | |||||||||||||
Income from continuing operations per diluted share | $ | 0.15 | |||||||||||||
Capital expenditures | $ | 6.1 | $ | 1.3 | $ | 0.1 | $ | 7.5 | |||||||
Operating margin | 25.5 | % | (6.5 | )% | 18.3 | % | |||||||||
Reconciliation of Non-GAAP performance measures to GAAP performance measures: | |||||||||||||||
Income from continuing operations | $ | 24.1 | |||||||||||||
Inventory purchase accounting adjustment | 0.8 | ||||||||||||||
Other charges | 1.2 | ||||||||||||||
Income tax benefit of adjusting items | (0.7 | ) | |||||||||||||
Adjusted income from continuing operations | $ | 25.4 | |||||||||||||
Weighted average diluted shares outstanding | 160.6 | ||||||||||||||
Adjusted income from continuing operations per share | $ | 0.16 | |||||||||||||
Net income | $ | 24.0 | |||||||||||||
Plus loss from discontinued operations | 0.1 | ||||||||||||||
Interest expense, net (1) | 5.1 | ||||||||||||||
Income tax expense (1) | 13.4 | ||||||||||||||
Operating income (loss) from continuing operations | $ | 52.9 | $ | (1.6 | ) | $ | (8.7 | ) | 42.6 | ||||||
Inventory purchase accounting adjustment | 0.8 | — | — | 0.8 | |||||||||||
Other charges | 0.4 | — | 0.8 | 1.2 | |||||||||||
Adjusted operating income (loss) from continuing operations | 54.1 | (1.6 | ) | (7.9 | ) | 44.6 | |||||||||
Depreciation and amortization | 8.9 | 1.2 | 0.1 | 10.2 | |||||||||||
Adjusted EBITDA | $ | 63.0 | $ | (0.4 | ) | $ | (7.8 | ) | $ | 54.8 | |||||
Adjusted operating margin | 26.1 | % | (6.5 | )% | 19.2 | % | |||||||||
Adjusted EBITDA margin | 30.3 | % | (1.6 | )% | 23.6 | % | |||||||||
(1) We do not allocate interest or income taxes to our segments. | |||||||||||||||
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Quarter ended June 30, 2017 | |||||||||||||||
Mueller Co. | Mueller Technologies | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Adjusted EBITDA | $ | 63.0 | $ | (0.4 | ) | $ | (7.8 | ) | $ | 54.8 | |||||
Three prior quarters' adjusted EBITDA | 137.8 | (2.6 | ) | (26.9 | ) | 108.3 | |||||||||
Trailing twelve months' adjusted EBITDA | $ | 200.8 | $ | (3.0 | ) | $ | (34.7 | ) | $ | 163.1 | |||||
Reconciliation of net debt to total debt (end of period): | |||||||||||||||
Current portion of long-term debt | $ | 5.5 | |||||||||||||
Long-term debt | 475.7 | ||||||||||||||
Total debt | 481.2 | ||||||||||||||
Less cash and cash equivalents | 353.2 | ||||||||||||||
Net debt | $ | 128.0 | |||||||||||||
Net debt leverage (net debt divided by trailing twelve months' adjusted EBITDA) | 0.8x | ||||||||||||||
Reconciliation of free cash flow to net cash provided by operating activities of continuing operations: | |||||||||||||||
Net cash provided by operating activities of continuing operations | $ | 41.7 | |||||||||||||
Less capital expenditures | (7.5 | ) | |||||||||||||
Free cash flow | $ | 34.2 |
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Quarter ended June 30, 2016 | |||||||||||||||
Mueller Co. | Mueller Technologies | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 198.7 | $ | 26.0 | $ | — | $ | 224.7 | |||||||
Gross profit | $ | 77.5 | $ | 5.7 | $ | — | $ | 83.2 | |||||||
Selling, general and administrative expenses | 23.4 | 7.2 | 8.8 | 39.4 | |||||||||||
Pension settlement | 2.2 | — | 14.4 | 16.6 | |||||||||||
Other charges | 0.2 | — | 4.4 | 4.6 | |||||||||||
Operating income (loss) | $ | 51.7 | $ | (1.5 | ) | $ | (27.6 | ) | 22.6 | ||||||
Interest expense, net | 6.0 | ||||||||||||||
Income tax expense | 5.6 | ||||||||||||||
Income from continuing operations | $ | 11.0 | |||||||||||||
Income from continuing operations per diluted share | $ | 0.07 | |||||||||||||
Capital expenditures | $ | 3.6 | $ | 1.5 | $ | — | $ | 5.1 | |||||||
Operating margin | 26.0 | % | (5.8 | )% | 10.1 | % | |||||||||
Reconciliation of Non-GAAP performance measures to GAAP performance measures: | |||||||||||||||
Income from continuing operations | $ | 11.0 | |||||||||||||
Pension settlement | 16.6 | ||||||||||||||
Other charges | 4.6 | ||||||||||||||
Income tax benefit of adjusting items | (7.2 | ) | |||||||||||||
Adjusted income from continuing operations | $ | 25.0 | |||||||||||||
Weighted average diluted shares outstanding | 163.6 | ||||||||||||||
Adjusted income from continuing operations per share | $ | 0.15 | |||||||||||||
Net income | $ | 15.5 | |||||||||||||
Less income from discontinued operations | (4.5 | ) | |||||||||||||
Interest expense, net (1) | 6.0 | ||||||||||||||
Income tax expense (1) | 5.6 | ||||||||||||||
Operating income (loss) from continuing operations | $ | 51.7 | $ | (1.5 | ) | $ | (27.6 | ) | 22.6 | ||||||
Pension settlement | 2.2 | — | 14.4 | 16.6 | |||||||||||
Other charges | 0.2 | — | 4.4 | 4.6 | |||||||||||
Adjusted operating income (loss) from continuing operations | 54.1 | (1.5 | ) | (8.8 | ) | 43.8 | |||||||||
Depreciation and amortization | 8.5 | 1.2 | 0.1 | 9.8 | |||||||||||
Adjusted EBITDA | $ | 62.6 | $ | (0.3 | ) | $ | (8.7 | ) | $ | 53.6 | |||||
Adjusted operating margin | 27.2 | % | (5.8 | )% | 19.5 | % | |||||||||
Adjusted EBITDA margin | 31.5 | % | (1.2 | )% | 23.9 | % | |||||||||
(1) We do not allocate interest or income taxes to our segments. | |||||||||||||||
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Quarter ended June 30, 2016 | |||||||||||||||
Mueller Co. | Mueller Technologies | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Adjusted EBITDA | $ | 62.6 | $ | (0.3 | ) | $ | (8.7 | ) | $ | 53.6 | |||||
Three prior quarters' adjusted EBITDA | 131.6 | (6.5 | ) | (23.8 | ) | 101.3 | |||||||||
Trailing twelve months' adjusted EBITDA | $ | 194.2 | $ | (6.8 | ) | $ | (32.5 | ) | $ | 154.9 | |||||
Reconciliation of net debt to total debt (end of period): | |||||||||||||||
Current portion of long-term debt | $ | 5.6 | |||||||||||||
Long-term debt | 479.7 | ||||||||||||||
Total debt | 485.3 | ||||||||||||||
Less cash and cash equivalents | 148.3 | ||||||||||||||
Net debt | $ | 337.0 | |||||||||||||
Net debt leverage (net debt divided by trailing twelve months' adjusted EBITDA) | 2.2x | ||||||||||||||
Reconciliation of free cash flow to net cash provided by operating activities of continuing operations: | |||||||||||||||
Net cash provided by operating activities of continuing operations | 59.5 | ||||||||||||||
Less capital expenditures | (5.1 | ) | |||||||||||||
Free cash flow | $ | 54.4 |
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Nine months ended June 30, 2017 | |||||||||||||||
Mueller Co. | Mueller Technologies | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 535.5 | $ | 63.6 | $ | — | $ | 599.1 | |||||||
Gross profit | $ | 183.3 | $ | 3.3 | $ | — | $ | 186.6 | |||||||
Selling, general and administrative expenses | 67.9 | 20.7 | 25.6 | 114.2 | |||||||||||
Other charges | 2.1 | 0.1 | 2.8 | 5.0 | |||||||||||
Operating income (loss) from continuing operations | $ | 113.3 | $ | (17.5 | ) | $ | (28.4 | ) | 67.4 | ||||||
Interest expense, net | 17.0 | ||||||||||||||
Income tax expense | 16.2 | ||||||||||||||
Income from continuing operations | $ | 34.2 | |||||||||||||
Income from continuing operations per diluted share | $ | 0.21 | |||||||||||||
Capital expenditures | $ | 13.8 | $ | 7.6 | $ | 0.2 | $ | 21.6 | |||||||
Operating margin | 21.2 | % | (27.5 | )% | 11.3 | % | |||||||||
Reconciliation of Non-GAAP performance measures to GAAP performance measures: | |||||||||||||||
Income from continuing operations | $ | 34.2 | |||||||||||||
Discrete warranty charge | 9.8 | ||||||||||||||
Inventory purchase accounting adjustment | 0.8 | ||||||||||||||
Other charges | 5.0 | ||||||||||||||
Income tax benefit of adjusting items | (2.7 | ) | |||||||||||||
Adjusted income from continuing operations | $ | 47.1 | |||||||||||||
Weighted average diluted shares outstanding | 162.4 | ||||||||||||||
Adjusted income from continuing operations per share | $ | 0.29 | |||||||||||||
Net income | $ | 104.0 | |||||||||||||
Less income from discontinued operations | (69.8 | ) | |||||||||||||
Interest expense, net (1) | 17.0 | ||||||||||||||
Income tax expense (1) | 16.2 | ||||||||||||||
Operating income (loss) from continuing operations | $ | 113.3 | $ | (17.5 | ) | $ | (28.4 | ) | 67.4 | ||||||
Discrete warranty charge | — | 9.8 | — | 9.8 | |||||||||||
Inventory purchase accounting adjustment | 0.8 | — | — | 0.8 | |||||||||||
Other charges | 2.1 | 0.1 | 2.8 | 5.0 | |||||||||||
Adjusted operating income (loss) from continuing operations | 116.2 | (7.6 | ) | (25.6 | ) | 83.0 | |||||||||
Depreciation and amortization | 27.0 | 3.8 | 0.3 | 31.1 | |||||||||||
Adjusted EBITDA | $ | 143.2 | $ | (3.8 | ) | $ | (25.3 | ) | $ | 114.1 | |||||
Adjusted operating margin | 21.7 | % | (11.9 | )% | 13.9 | % | |||||||||
Adjusted EBITDA margin | 26.7 | % | (6.0 | )% | 19.0 | % | |||||||||
Free cash flow: | |||||||||||||||
Net cash provided by operating activities of continuing operations | $ | 25.4 | |||||||||||||
Less capital expenditures | (21.6 | ) | |||||||||||||
Free cash flow | $ | 3.8 | |||||||||||||
(1) We do not allocate interest or income taxes to our segments. |
MUELLER WATER PRODUCTS, INC. AND SUBSIDIARIES SEGMENT RESULTS AND RECONCILIATION OF GAAP TO NON-GAAP PERFORMANCE MEASURES (UNAUDITED) | |||||||||||||||
Nine months ended June 30, 2016 | |||||||||||||||
Mueller Co. | Mueller Technologies | Corporate | Consolidated | ||||||||||||
(dollars in millions, except per share amounts) | |||||||||||||||
Net sales | $ | 525.6 | $ | 59.4 | $ | — | $ | 585.0 | |||||||
Gross profit | $ | 179.2 | $ | 10.9 | $ | — | $ | 190.1 | |||||||
Selling, general and administrative expenses | 65.8 | 20.6 | 25.8 | 112.2 | |||||||||||
Pension settlement | 2.2 | — | 14.4 | 16.6 | |||||||||||
Other charges | 0.8 | 0.5 | 4.9 | 6.2 | |||||||||||
Operating income (loss) | $ | 110.4 | $ | (10.2 | ) | $ | (45.1 | ) | 55.1 | ||||||
Interest expense, net | 18.0 | ||||||||||||||
Income tax expense | 11.8 | ||||||||||||||
Income from continuing operations | $ | 25.3 | |||||||||||||
Income from continuing operations per diluted share | $ | 0.15 | |||||||||||||
Capital expenditures | $ | 12.4 | $ | 4.5 | $ | 0.1 | $ | 17.0 | |||||||
Operating margin | 21.0 | % | (17.2 | )% | 9.4 | % | |||||||||
Reconciliation of Non-GAAP performance measures to GAAP performance measures: | |||||||||||||||
Income from continuing operations | $ | 25.3 | |||||||||||||
Pension settlement | 16.6 | ||||||||||||||
Other charges | 6.2 | ||||||||||||||
Income tax benefit of adjusting items | (7.7 | ) | |||||||||||||
Adjusted income from continuing operations | $ | 40.4 | |||||||||||||
Weighted average diluted shares outstanding | 163.3 | ||||||||||||||
Adjusted income from continuing operations per share | $ | 0.25 | |||||||||||||
Net income | $ | 37.4 | |||||||||||||
Less income from discontinued operations | (12.1 | ) | |||||||||||||
Interest expense, net (1) | 18.0 | ||||||||||||||
Income tax expense (1) | 11.8 | ||||||||||||||
Operating income (loss) from continuing operations | $ | 110.4 | $ | (10.2 | ) | $ | (45.1 | ) | 55.1 | ||||||
Pension settlement | 2.2 | — | 14.4 | 16.6 | |||||||||||
Other charges | 0.8 | 0.5 | 4.9 | 6.2 | |||||||||||
Adjusted operating income (loss) from continuing operations | 113.4 | (9.7 | ) | (25.8 | ) | 77.9 | |||||||||
Depreciation and amortization | 25.5 | 3.5 | 0.3 | 29.3 | |||||||||||
Adjusted EBITDA | $ | 138.9 | $ | (6.2 | ) | $ | (25.5 | ) | $ | 107.2 | |||||
Adjusted operating margin | 21.6 | % | (16.3 | )% | 13.3 | % | |||||||||
Adjusted EBITDA margin | 26.4 | % | (10.4 | )% | 18.3 | % | |||||||||
Free cash flow: | |||||||||||||||
Net cash provided by operating activities of continuing operations | $ | 54.4 | |||||||||||||
Less capital expenditures | (17.0 | ) | |||||||||||||
Free cash flow | $ | 37.4 | |||||||||||||
(1) We do not allocate interest or income taxes to our segments. |
&'QWK44<<:!
M%11?3 = , = ,4!$\:8*JMN VMR>>#@\\=^PY_O4YOFD5OF^4$.ZO8(G^^L*I'''%N/5E0-M^7<03FM
M_P %)O\ @B'\*_\ @J3\2?#_ (I^(/B'X@Z1J'AO37TRT3P_?6=O#)$TC2YD
M$]K,2P9B.& QVKXX_P"'Z'QH(_X]?!//_3C/_P#)%(?^"Y_QH_Y]?!/_ ( 3
M_P#R15?Z[9;_ #/[F'_$O_%O_/N/_@:/5_AE_P &I'[//PC^)7A_Q9IGC/XT
M3:CX9U.WU2UCN=7TUH9)8)5E0.%T\,5+*H."#UY%?H!^T)^S7X(_:N^%E]X+
M^(7AK2_%?AS4L&XLKN+*AQR'1LAD?G&Y2#@D9 )!_*<_\%S_ (T ?\>O@G_P
M G_^2*=_P_1^-!S_ *'X);Z6%Q_\D5/^NV6]W]S#_B7_ (L_Y]Q_\#1Z+KO_
M :*?LRZSKEU=6_BGXS:3#<3-)'9VNMZ>T%JI)(13+8O)M7H"[LV ,DGFJY_
MX- ?V:53_D>?CETZ?VSI7_RNK@O^'Z?QJ'_+GX+_ / "X_\ DBC_ (?I_&HG
M_CT\%_\ @#_\&F7[+_@CQ9;
MZE?:I\5?%MM;LK?V=K&MVHM)2.?F^S6L,A[<;P#CG(R*_2'P7X#TKX;^"]'\
M-Z#I]GI>A:#91:;I]E FV&TMHD6.*)1V5$4 #TQSQ7Y#G_@NC\:%'_'GX)_'
M3Y__ )(I/^'Z?QH)YM?!/_@!/_\ )%'^NN6]W]S%_P 0 XM_Y]Q_\#1]7_MS
M?\&]_P"SS^WS\5]0\<>);/Q5X9\6ZR4DU#4O#>HQ6KWSHBH&DCFBFAW;%4%@
M@8XR23R/"6_X- ?V;/+^3QQ\<%(Z%M6TMAT[@:?G]:X4_P#!='XT8XM?!/\
MX 3_ /R12C_@NI\:5_Y=?!/_ ( 3_P#R11_KKEW=_OP+'_-3/BQQV\W3
M_P#Y&KW/X5?\&^'PR^$7[#GQ*^ UEXS\=W7AGXG:E::E?ZC-):B^M&MVB95B
M*P[,$Q#.Y3PU?-/_ _2^-7_ #Z^"?\ P G_ /DBFC_@NE\: ?\ CU\$_P#@
M!/\ _)%+_7;+?YG]S#_B '%O_/N/_@:.NTO_ (,_OV>X6
:_M6_LB_#W]M;X17O@?XD^&K'Q)
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M,T?P+'_ #4[XL^G^MTX?^VU
WNFN(K:VN&95@FF3RREU& 2X;
M*L,=S]*'E*\I_9,_8O\ AG^PQ\/K[PE\)_"=CX-\/:EJ4FL7%E:O(\