0000002969-18-000009.txt : 20180126 0000002969-18-000009.hdr.sgml : 20180126 20180125174357 ACCESSION NUMBER: 0000002969-18-000009 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20180126 ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180126 DATE AS OF CHANGE: 20180125 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AIR PRODUCTS & CHEMICALS INC /DE/ CENTRAL INDEX KEY: 0000002969 STANDARD INDUSTRIAL CLASSIFICATION: INDUSTRIAL INORGANIC CHEMICALS [2810] IRS NUMBER: 231274455 STATE OF INCORPORATION: DE FISCAL YEAR END: 0930 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-04534 FILM NUMBER: 18549297 BUSINESS ADDRESS: STREET 1: 7201 HAMILTON BLVD CITY: ALLENTOWN STATE: PA ZIP: 18195-1501 BUSINESS PHONE: 6104814911 MAIL ADDRESS: STREET 1: 7201 HAMILTON BLVD CITY: ALLENTOWN STATE: PA ZIP: 18195-1501 8-K 1 form8-kxasu2017x07pensionc.htm FORM 8-K Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) January 26, 2018
 
Air Products and Chemicals, Inc.
(Exact Name of Registrant as Specified in Charter)
 
Delaware
 
1-4534
 
23-1274455
(State or Other Jurisdiction
of Incorporation)
 
(Commission
File Number)
 
(IRS Employer
Identification No.)
 
7201 Hamilton Boulevard, Allentown, Pennsylvania
 
18195-1501
(Address of Principal Executive Offices)
 
(Zip Code)
(610) 481-4911
Registrant’s telephone number, including area code
not applicable
(Former Name or Former Address, if Changed Since Last Report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (See General Instruction A.2. below):
¨
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
 
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
¨
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. ¨






Item 7.01  Regulation FD Disclosure
Air Products and Chemicals, Inc. (the “Company”) is making available supplemental financial information reflecting the Company’s retrospective application of the presentation requirements set forth in Accounting Standards Update ("ASU") No. 2017-07, "Compensation—Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost." The Company elected to early adopt this guidance in the first quarter of fiscal year 2018 and has applied the income statement presentation requirements retrospectively to all periods presented.
The supplemental information is included in Exhibit 99.1 to this report and is incorporated herein by reference. The information is presented for illustrative and informational purposes only and will be available on the Company’s website at www.airproducts.com.
Exhibit 99.1 includes the presentation of financial measures on a non-GAAP (“adjusted”) basis as well as a reconciliation to the most directly comparable financial measure calculated in accordance with U.S. generally accepted accounting principles (GAAP). These non-GAAP financial measures are not meant to be considered in isolation or as a substitute for the most directly comparable financial measure calculated in accordance with GAAP.
The information in this report is being furnished, not filed. Accordingly, the information in items 7.01 and 9.01 of this report will not be incorporated by reference into any registration statement filed by the Company under the Securities Act of 1933, as amended, unless specifically identified therein as being incorporated therein by reference. The furnishing of the information in this report is not intended to, and does not, constitute a determination or admission by the Company that the information in this report is material or complete, or that investors should consider this information before making an investment decision with respect to any security of the Company or its affiliates.

Item 9.01 Financial Statements and Exhibits
d. Exhibits

Exhibit No.
Description
Supplemental financial information








SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
Air Products and Chemicals, Inc.
 
 
(Registrant)
 
 
 
 
Date:
January 26, 2018
By:
/s/ M. Scott Crocco
 
 
 
M. Scott Crocco
 
 
 
Executive Vice President and Chief Financial Officer
 



EX-99.1 2 exhibit991asu2017-07.htm EXHIBIT 99.1 Exhibit
Exhibit 99.1

IMPACTS OF ADOPTION OF ASU 2017-07
Air Products and Chemicals, Inc. (the “Company”) is filing this exhibit ("the Exhibit") to update certain financial information to reflect the adoption of Accounting Standards Update (ASU) No. 2017-07, "Compensation—Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost." The Company elected to early adopt this guidance in the first quarter of fiscal year 2018 and has applied the income statement presentation requirements retrospectively to all periods presented. The Company applied the practical expedient to use the amounts disclosed in its retirement benefits note for the prior comparative periods as the estimation basis for applying the retrospective presentation requirements.
Under the amended guidance, the service cost component of the net periodic benefit cost continues to be presented in the same line items as other compensation costs arising from services rendered by employees during the period. The other components of net periodic benefit cost (e.g., interest cost, expected return on plan assets, and amortization of actuarial gains or losses) have been removed from operating income and are now presented in the consolidated income statements in "Other non-operating income (expense), net."
This Exhibit includes the presentation of financial measures on a non-GAAP (“adjusted”) basis as well as a reconciliation to the most directly comparable financial measure calculated in accordance with U.S. generally accepted accounting principles (GAAP). These non-GAAP financial measures are not meant to be considered in isolation or as a substitute for the most directly comparable financial measure calculated in accordance with GAAP.
The presentation of non-GAAP measures is intended to provide useful information to evaluate the performance of the business because such measures, when viewed together with our financial results computed in accordance with GAAP, provide a more complete understanding of the factors and trends affecting our historical financial performance and projected future results. In evaluating these financial measures, the reader should be aware that we may incur expenses similar to those eliminated in this presentation in the future. Investors should also consider the limitations associated with these non-GAAP measures, including the potential lack of comparability of these measures from one company to another.
We define adjusted EBITDA as income from continuing operations (including noncontrolling interests) excluding certain disclosed items, which the Company does not believe to be indicative of underlying business trends, before interest expense, other non-operating income (expense), net, income tax provision, and depreciation and amortization expense. Adjusted EBITDA provides a useful metric for management to assess operating performance. Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by sales.

1



UNAUDITED SUMMARY OF FINANCIAL INFORMATION
(Millions of dollars unless otherwise indicated)

Consolidated
Adjusted for Adoption of ASU 2017-07
 
 
FY 2017
 
FY2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
GAAP Basis
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 

$328.3

 

$395.6

 

$258.7

 

$457.4

 

$1,440.0

 

$1,535.1

Operating margin
 
17.4
%
 
20.0
%
 
12.2
%
 
20.8
%
 
17.6
%
 
20.5
%
Other non-operating income (expense), net
 

($.2
)
 

$5.3

 

$3.7

 

$7.8

 

$16.6

 

($5.4
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Basis
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted operating income
 

$410.8

 

$405.9

 

$463.5

 

$493.6

 

$1,773.8

 

$1,620.2

Adjusted operating margin
 
21.8
%
 
20.5
%
 
21.8
%
 
22.4
%
 
21.7
%
 
21.6
%
Adjusted EBITDA
 

$654.9

 

$651.9

 

$723.0

 

$769.4

 

$2,799.2

 

$2,621.8

Adjusted EBITDA margin
 
34.8
%
 
32.9
%
 
34.1
%
 
34.9
%
 
34.2
%
 
34.9
%
Adjusted other non-operating income (expense), net
 

($2.5
)
 

$9.4

 

$9.2

 

$8.7

 

$24.8

 

($.3
)
As Reported Before Adoption of ASU 2017-07 
 
 
FY 2017
 
FY2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
GAAP Basis
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 

$328.1

 

$391.2

 

$252.6

 

$455.7

 

$1,427.6

 

$1,529.7

Operating margin
 
17.4
%
 
19.8
%
 
11.9
%
 
20.7
%
 
17.4
%
 
20.4
%
Other non-operating income (expense), net
 

$—

 

$9.7

 

$9.8

 

$9.5

 

$29.0

 

$—

 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Basis
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted operating income
 

$408.3

 

$405.6

 

$462.9

 

$492.8

 

$1,769.6

 

$1,619.9

Adjusted operating margin
 
21.7
%
 
20.5
%
 
21.8
%
 
22.4
%
 
21.6
%
 
21.6
%
Adjusted EBITDA
 

$652.4

 

$651.6

 

$722.4

 

$768.6

 

$2,795.0

 

$2,621.5

Adjusted EBITDA margin
 
34.7
%
 
32.9
%
 
34.0
%
 
34.9
%
 
34.1
%
 
34.9
%
Adjusted other non-operating income (expense), net
 

$—

 

$9.7

 

$9.8

 

$9.5

 

$29.0

 

$—

Changes Attributable to Adoption of ASU 2017-07 (Adjusted v. As Reported)
 
 
FY 2017
 
FY2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
GAAP Basis
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 

$.2

 

$4.4

 

$6.1

 

$1.7

 

$12.4

 

$5.4

Operating margin
 

 
20
 bp
 
30
 bp
 
10
 bp
 
20
 bp
 
10
 bp
Other non-operating income (expense), net
 

($.2
)
 

($4.4
)
 

($6.1
)
 

($1.7
)
 

($12.4
)
 

($5.4
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Basis
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted operating income
 

$2.5

 

$.3

 

$.6

 

$.8

 

$4.2

 

$.3

Adjusted operating margin
 
10
 bp
 

 

 

 
10
 bp
 

Adjusted EBITDA
 

$2.5

 

$.3

 

$.6

 

$.8

 

$4.2

 

$.3

Adjusted EBITDA margin
 
10
 bp
 

 
10
 bp
 

 
10
 bp
 

Adjusted other non-operating income (expense), net
 

($2.5
)
 

($.3
)
 

($.6
)
 

($.8
)
 

($4.2
)
 

($.3
)

2



Segments
Adjusted for Adoption of ASU 2017-07 
 
 
FY 2017
 
FY 2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
Operating Income
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 

$223.3

 

$223.2

 

$234.9

 

$264.7

 

$946.1

 

$891.3

Industrial Gases – EMEA
 
90.0

 
88.6

 
96.2

 
120.7

 
395.5

 
387.0

Industrial Gases – Asia
 
118.4

 
112.3

 
149.5

 
152.4

 
532.6

 
452.8

Industrial Gases – Global
 
8.2

 
22.7

 
27.8

 
12.4

 
71.1

 
(21.5
)
Corporate and other
 
(29.1
)
 
(40.9
)
 
(44.9
)
 
(56.6
)
 
(171.5
)
 
(89.4
)
Segment Total
 

$410.8

 

$405.9

 

$463.5

 

$493.6

 

$1,773.8

 

$1,620.2

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Margin
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 
25.8
%
 
25.1
%
 
25.3
%
 
27.8
%
 
26.0
%
 
26.7
%
Industrial Gases – EMEA
 
22.5
%
 
21.4
%
 
21.3
%
 
23.4
%
 
22.2
%
 
22.7
%
Industrial Gases – Asia
 
27.0
%
 
25.8
%
 
27.8
%
 
27.6
%
 
27.1
%
 
26.3
%
Segment Total
 
21.8
%
 
20.5
%
 
21.8
%
 
22.4
%
 
21.7
%
 
21.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 

$349.8

 

$352.2

 

$366.0

 

$400.6

 

$1,468.6

 

$1,387.6

Industrial Gases – EMEA
 
141.7

 
138.5

 
157.0

 
182.5

 
619.7

 
609.2

Industrial Gases – Asia
 
178.6

 
174.5

 
211.6

 
224.6

 
789.3

 
708.5

Industrial Gases – Global
 
10.5

 
24.4

 
30.4

 
15.6

 
80.9

 
(13.6
)
Corporate and other
 
(25.7
)
 
(37.7
)
 
(42.0
)
 
(53.9
)
 
(159.3
)
 
(69.9
)
Segment Total
 

$654.9

 

$651.9

 

$723.0

 

$769.4

 

$2,799.2

 

$2,621.8

 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA Margin
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 
40.5
%
 
39.6
%
 
39.4
%
 
42.0
%
 
40.4
%
 
41.5
%
Industrial Gases – EMEA
 
35.5
%
 
33.4
%
 
34.8
%
 
35.5
%
 
34.8
%
 
35.7
%
Industrial Gases – Asia
 
40.7
%
 
40.0
%
 
39.3
%
 
40.7
%
 
40.2
%
 
41.2
%
Segment Total
 
34.8
%
 
32.9
%
 
34.1
%
 
34.9
%
 
34.2
%
 
34.9
%
Below is a reconciliation of segment total operating income to consolidated operating income:

 
 
FY2017
 
FY 2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
Segment total
 

$410.8

 

$405.9

 

$463.5

 

$493.6

 

$1,773.8

 

$1,620.2

Business separation costs
 
(32.5
)
 

 

 

 
(32.5
)
 
(50.6
)
Business restructuring and cost reduction actions
 
(50.0
)
 
(10.3
)
 
(42.7
)
 
(48.4
)
 
(151.4
)
 
(34.5
)
Goodwill and intangible asset impairment charge
 

 

 
(162.1
)
 

 
(162.1
)
 

Gain on land sales
 

 

 

 
12.2

 
12.2

 

Consolidated Total
 

$328.3

 

$395.6

 

$258.7

 

$457.4

 

$1,440.0

 

$1,535.1




3



As Reported Before Adoption of ASU 2017-07
 
 
 
FY 2017
 
FY 2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
Operating Income
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 

$223.8

 

$224.5

 

$236.2

 

$266.1

 

$950.6

 

$893.2

Industrial Gases – EMEA
 
88.0

 
86.5

 
94.1

 
118.5

 
387.1

 
384.6

Industrial Gases – Asia
 
118.1

 
112.0

 
149.1

 
152.0

 
531.2

 
451.0

Industrial Gases – Global
 
8.2

 
22.8

 
27.9

 
12.4

 
71.3

 
(21.3
)
Corporate and other
 
(29.8
)
 
(40.2
)
 
(44.4
)
 
(56.2
)
 
(170.6
)
 
(87.6
)
Segment Total
 

$408.3

 

$405.6

 

$462.9

 

$492.8

 

$1,769.6

 

$1,619.9

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Margin
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 
25.9
%
 
25.2
%
 
25.4
%
 
27.9
%
 
26.1
%
 
26.7
%
Industrial Gases – EMEA
 
22.0
%
 
20.9
%
 
20.8
%
 
23.0
%
 
21.7
%
 
22.6
%
Industrial Gases – Asia
 
26.9
%
 
25.7
%
 
27.7
%
 
27.5
%
 
27.0
%
 
26.2
%
Segment Total
 
21.7
%
 
20.5
%
 
21.8
%
 
22.4
%
 
21.6
%
 
21.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 

$350.3

 

$353.5

 

$367.3

 

$402.0

 

$1,473.1

 

$1,389.5

Industrial Gases – EMEA
 
139.7

 
136.4

 
154.9

 
180.3

 
611.3

 
606.8

Industrial Gases – Asia
 
178.3

 
174.2

 
211.2

 
224.2

 
787.9

 
706.7

Industrial Gases – Global
 
10.5

 
24.5

 
30.5

 
15.6

 
81.1

 
(13.4
)
Corporate and other
 
(26.4
)
 
(37.0
)
 
(41.5
)
 
(53.5
)
 
(158.4
)
 
(68.1
)
Segment Total
 

$652.4

 

$651.6

 

$722.4

 

$768.6

 

$2,795.0

 

$2,621.5

 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA Margin
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 
40.5
%
 
39.7
%
 
39.5
%
 
42.2
%
 
40.5
%
 
41.6
%
Industrial Gases – EMEA
 
35.0
%
 
32.9
%
 
34.3
%
 
35.0
%
 
34.3
%
 
35.6
%
Industrial Gases – Asia
 
40.7
%
 
40.0
%
 
39.2
%
 
40.6
%
 
40.1
%
 
41.1
%
Segment Total
 
34.7
%
 
32.9
%
 
34.0
%
 
34.9
%
 
34.1
%
 
34.9
%


4



Changes Attributable to Adoption of ASU 2017-07 (Adjusted vs. As Reported)
 
 
 
FY 2017
 
FY 2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
Operating Income
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 

($.5
)
 

($1.3
)
 

($1.3
)
 

($1.4
)
 

($4.5
)
 

($1.9
)
Industrial Gases – EMEA
 
2.0

 
2.1

 
2.1

 
2.2

 
8.4

 
2.4

Industrial Gases – Asia
 
.3

 
.3

 
.4

 
.4

 
1.4

 
1.8

Industrial Gases – Global
 

 
(.1
)
 
(.1
)
 

 
(.2
)
 
(.2
)
Corporate and other
 
.7

 
(.7
)
 
(.5
)
 
(.4
)
 
(.9
)
 
(1.8
)
Segment Total
 

$2.5

 

$.3

 

$.6

 

$.8

 

$4.2

 

$.3

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Margin
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 
(10
) bp
 
(10
) bp
 
(10
) bp
 
(10
) bp
 
(10
) bp
 

Industrial Gases – EMEA
 
50
 bp
 
50
 bp
 
50
 bp
 
40
 bp
 
50
 bp
 
10
 bp
Industrial Gases – Asia
 
10
 bp
 
10
 bp
 
10
 bp
 
10
 bp
 
10
 bp
 
10
 bp
Segment Total
 
10
 bp
 

 

 

 
10
 bp
 

 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 

($.5
)
 

($1.3
)
 

($1.3
)
 

($1.4
)
 

($4.5
)
 

($1.9
)
Industrial Gases – EMEA
 
2.0

 
2.1

 
2.1

 
2.2

 
8.4

 
2.4

Industrial Gases – Asia
 
.3

 
.3

 
.4

 
.4

 
1.4

 
1.8

Industrial Gases – Global
 

 
(.1
)
 
(.1
)
 

 
(.2
)
 
(.2
)
Corporate and other
 
.7

 
(.7
)
 
(.5
)
 
(.4
)
 
(.9
)
 
(1.8
)
Segment Total
 

$2.5

 

$.3

 

$.6

 

$.8

 

$4.2

 

$.3

 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EBITDA Margin
 
 
 
 
 
 
 
 
 
 
 
 
Industrial Gases – Americas
 

 
(10
) bp
 
(10
) bp
 
(20
) bp
 
(10
) bp
 
(10
) bp
Industrial Gases – EMEA
 
50
 bp
 
50
 bp
 
50
 bp
 
50
 bp
 
50
 bp
 
10
 bp
Industrial Gases – Asia
 

 

 
10
 bp
 
10
 bp
 
10
 bp
 
10
 bp
Segment Total
 
10
 bp
 

 
10
 bp
 

 
10
 bp
 



5



RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Operating Income and Operating Margin
 
 
FY2017
 
FY 2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
Operating income – GAAP
 

$328.3

 

$395.6

 

$258.7

 

$457.4

 

$1,440.0

 

$1,535.1

Business separation costs
 
32.5

 

 

 

 
32.5

 
50.6

Business restructuring and cost reduction actions
 
50.0

 
10.3

 
42.7

 
48.4

 
151.4

 
34.5

Goodwill and intangible asset impairment charge
 

 

 
162.1

 

 
162.1

 

Gain on previously held equity interest
 

 

 

 

 

 

Gain on land sales
 

 

 

 
(12.2
)
 
(12.2
)
 

Operating income – Non-GAAP Measure
 

$410.8

 

$405.9

 

$463.5

 

$493.6

 

$1,773.8

 

$1,620.2


 
 
FY2017
 
FY 2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
Operating margin – GAAP
 
17.4
%
 
20.0
%
 
12.2
%
 
20.8
 %
 
17.6
 %
 
20.5
%
Business separation costs
 
1.7
%
 
%
 
%
 
 %
 
.4
 %
 
.7
%
Business restructuring and cost reduction actions
 
2.7
%
 
.5
%
 
2.0
%
 
2.2
 %
 
1.8
 %
 
.4
%
Goodwill and intangible asset impairment charge
 
%
 
%
 
7.6
%
 
 %
 
2.0
 %
 
%
Gain on previously held equity interest
 
%
 
%
 
%
 
 %
 
 %
 
%
Gain on land sales
 
%
 
%
 
%
 
(.6
)%
 
(.1
)%
 
%
Operating margin – Non-GAAP Measure
 
21.8
%
 
20.5
%
 
21.8
%
 
22.4
 %
 
21.7
 %
 
21.6
%
 
 
Other Non-Operating Income (Expense), Net
The following table reconciles "Other non-operating income (expense), net" for the impact of pension related non-GAAP adjustments that were presented in operating income prior to the adoption of the guidance:
 
 
FY2017
 
FY 2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
Other non-operating income (expense), net – GAAP
 

($.2
)
 

$5.3

 

$3.7

 

$7.8

 

$16.6

 

($5.4
)
Business separation costs
 
(2.3
)
 

 

 

 
(2.3
)
 

Pension settlement loss
 

 
4.1

 
5.5

 
.9

 
10.5

 
5.1

Other non-operating income (expense), net – Non-GAAP Measure
 

($2.5
)
 

$9.4

 

$9.2

 

$8.7

 

$24.8

 

($.3
)


6



Adjusted EBITDA
 
 
FY2017
 
FY 2017
 
FY 2016
 
 
Q1
 
Q2
 
Q3
 
Q4
 
Total
 
Total
Income from Continuing Operations(A)
 

$258.2

 

$310.1

 

$106.4

 

$480.5

 

$1,155.2

 

$1,122.0

Add: Interest expense
 
29.5

 
30.5

 
29.8

 
30.8

 
120.6

 
115.2

Less: Other non-operating income (expense), net
 
(.2
)
 
5.3

 
3.7

 
7.8

 
16.6

 
(5.4
)
Add: Income tax provision
 
78.4

 
94.5

 
89.3

 
(1.3
)
 
260.9

 
432.6

Add: Depreciation and amortization
 
206.1

 
211.8

 
216.9

 
231.0

 
865.8

 
854.6

Add: Business separation costs
 
32.5

 

 

 

 
32.5

 
50.6

Add: Business restructuring and cost reduction actions
 
50.0

 
10.3

 
42.7

 
48.4

 
151.4

 
34.5

Add: Goodwill and intangible asset impairment charge
 

 

 
162.1

 

 
162.1

 

Less: Gain on previously held equity interest
 

 

 

 

 

 

Less: Gain on land sales
 

 

 

 
12.2

 
12.2

 

Add: Equity method investment impairment charge
 

 

 
79.5

 

 
79.5

 

Add: Loss on extinguishment of debt
 

 

 

 

 

 
6.9

Adjusted EBITDA
 

$654.9

 

$651.9

 

$723.0

 

$769.4

 

$2,799.2

 

$2,621.8

(A) Includes net income attributable to noncontrolling interests.


7