Delaware | 1-11406 | 52-1762325 |
(State or Other Jurisdiction | (Commission File Number) | (IRS Employer |
of Incorporation) | Identification No.) |
One Technology Park Drive | ||
Westford, Massachusetts | 01886 | |
(Address of Principal Executive Offices) | (Zip Code) |
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)) |
(d) Exhibit | ||
The following exhibit relating to Item 2.02 shall be deemed to be furnished and not filed. | ||
Exhibit No. | Description of Exhibit | |
99 | Press Release issued by the Company on February 25, 2015. | |
KADANT INC. | ||
Date: February 25, 2015 | By | /s/ Thomas M. O’Brien |
Thomas M. O’Brien Executive Vice President and Chief Financial Officer |
• | GAAP diluted earnings per share (EPS) from continuing operations increased 58% to $0.82 in the fourth quarter of 2014 compared to $0.52 in the fourth quarter of 2013. Compared to the fourth quarter of 2013, diluted EPS in the fourth quarter of 2014 included expenses of $0.05 related to the unfavorable effects of foreign currency translation, $0.05 associated with a higher effective tax rate, and $0.04 of dilution from the acquisition and relocation of a screen cylinder product line in October 2014. Guidance for the fourth quarter of 2014 was $0.72 to $0.74. |
• | Net income from continuing operations increased 53% to $9 million in the fourth quarter of 2014 compared to $6 million in the fourth quarter of 2013 and increased 22% to $29 million in 2014 compared to $23 million in 2013. |
• | Adjusted diluted EPS increased 29% to a record $0.81 in the fourth quarter of 2014 compared to $0.63 in the fourth quarter of 2013. |
• | For 2014, GAAP diluted EPS from continuing operations increased 24% to $2.56 compared to $2.07 in 2013. Adjusted diluted EPS increased 24% to a record $2.78 in 2014 compared to $2.24 in 2013. |
• | Adjusted EBITDA increased 26% to a record $56 million in 2014 compared to $45 million in 2013. |
• | Revenue increased 11% to a record $105 million in the fourth quarter of 2014 compared to $95 million in the fourth quarter of 2013, including a 5% decrease from the unfavorable effects of currency translation. For 2014, revenue increased 17% to a record $402 million compared to $344 million in 2013, including an 11% increase from acquisitions. Excluding acquisitions and the foreign currency translation effects, revenue increased 16% in the fourth quarter of 2014 compared to the fourth quarter of 2013 and 6% in 2014 compared to 2013. |
• | Bookings increased 23% to $103 million in the fourth quarter of 2014 compared to $84 million in the fourth quarter of 2013, including a 4% decrease from the unfavorable effects of foreign currency translation and a 1% increase from acquisitions. For 2014, bookings increased 26% to a record $433 million compared to $343 million in 2013, including a 12% increase from acquisitions and a 1% decrease from the unfavorable effects of foreign currency translation. Excluding acquisitions and the foreign currency translation effects, bookings increased 26% in the fourth quarter of 2014 compared to the fourth quarter of 2013 and 15% in 2014 compared to 2013. |
• | Cash flows from continuing operations were $18 million in the fourth quarter of 2014, the second highest level ever achieved, and increased 22% to a record $49 million in 2014 compared to $40 million in 2013. |
Adjusted Net Income and Adjusted Diluted EPS Reconciliation (non-GAAP) | Three Months Ended Jan. 3, 2015 | Three Months Ended Dec. 28, 2013 | ||||||||||||||
($ in millions) | Diluted EPS | ($ in millions) | Diluted EPS | |||||||||||||
Net Income and Diluted EPS Attributable to Kadant, as reported | $ | 9.1 | $ | 0.82 | $ | 5.9 | $ | 0.52 | ||||||||
Adjustments for the following: | ||||||||||||||||
Amortization of acquired backlog and profit in inventory, net of tax | — | — | 1.4 | 0.12 | ||||||||||||
Restructuring benefit, net of tax | (0.1 | ) | (0.01 | ) | (0.1 | ) | (0.01 | ) | ||||||||
Adjusted Net Income and Adjusted Diluted EPS | $ | 9.0 | $ | 0.81 | $ | 7.2 | $ | 0.63 |
Adjusted Net Income and Adjusted Diluted EPS Reconciliation (non-GAAP) | Twelve Months Ended Jan. 3, 2015 | Twelve Months Ended Dec. 28, 2013 | ||||||||||||||
($ in millions) | Diluted EPS | ($ in millions) | Diluted EPS | |||||||||||||
Net Income and Diluted EPS Attributable to Kadant, as reported | $ | 28.7 | $ | 2.56 | $ | 23.4 | $ | 2.07 | ||||||||
Loss from discontinued operation | — | — | 0.1 | — | ||||||||||||
Income and Diluted EPS from Continuing Operations, as reported | 28.7 | 2.56 | 23.5 | 2.07 | ||||||||||||
Adjustments for the following: | ||||||||||||||||
Amortization of acquired backlog and profit in inventory, net of tax | 1.9 | 0.17 | 1.9 | 0.17 | ||||||||||||
Restructuring costs and other income, net of tax | 0.6 | 0.05 | — | — | ||||||||||||
Adjusted Net Income and Adjusted Diluted EPS | $ | 31.2 | $ | 2.78 | $ | 25.4 | $ | 2.24 |
• | Pre-tax restructuring benefit of $0.1 million in both the fourth quarters of 2014 and 2013 and pre-tax expense related to acquired inventory and backlog of $1.9 million in the fourth quarter of 2013. |
• | Pre-tax expense of $2.6 million related to acquired inventory and backlog and pre-tax restructuring costs of $0.8 million in 2014; and pre-tax expense of $2.6 million related to acquired inventory and backlog, pre-tax restructuring costs of $1.8 million, and a pre-tax gain of $1.7 million in 2013. |
• | After-tax expense related to acquired inventory and backlog of $1.4 million ($1.9 million net of tax of $0.5 million) in the fourth quarter of 2013 and after-tax expense related to acquired inventory and backlog of $1.9 million ($2.6 million net of tax of $0.7 million) in both 2014 and 2013. |
• | Restructuring benefit of $0.1 million in both the fourth quarters of 2014 and 2013, restructuring costs of $0.6 million ($0.8 million net of tax of $0.2 million) in 2014, and restructuring costs of $1.3 million ($1.8 million net of tax of $0.5 million), net of a gain of $1.3 million ($1.7 million net of tax of $0.4 million) on the sale of assets, in 2013. |
Financial Highlights (unaudited) | ||||||||||||||||||
(In thousands, except per share amounts and percentages) | ||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||
Consolidated Statement of Income | Jan. 3, 2015 | Dec. 28, 2013 | Jan. 3, 2015 | Dec. 28, 2013 | ||||||||||||||
Revenues | $ | 105,206 | $ | 94,815 | $ | 402,127 | $ | 344,499 | ||||||||||
Costs and Operating Expenses: | ||||||||||||||||||
Cost of revenues | 58,207 | 53,198 | 223,754 | 186,795 | ||||||||||||||
Selling, general, and administrative expenses | 33,377 | 32,580 | 129,319 | 117,581 | ||||||||||||||
Research and development expenses | 1,467 | 1,603 | 6,163 | 6,717 | ||||||||||||||
Restructuring costs and other income, net (a) | (123 | ) | (160 | ) | 805 | 103 | ||||||||||||
92,928 | 87,221 | 360,041 | 311,196 | |||||||||||||||
Operating Income | 12,278 | 7,594 | 42,086 | 33,303 | ||||||||||||||
Interest Income | 52 | 217 | 398 | 623 | ||||||||||||||
Interest Expense | (200 | ) | (265 | ) | (966 | ) | (900 | ) | ||||||||||
Income from Continuing Operations before Provision | ||||||||||||||||||
for Income Taxes | 12,130 | 7,546 | 41,518 | 33,026 | ||||||||||||||
Provision for Income Taxes | 2,979 | 1,530 | 12,447 | 9,316 | ||||||||||||||
Income from Continuing Operations | 9,151 | 6,016 | 29,071 | 23,710 | ||||||||||||||
Loss from Discontinued Operation, Net of Tax | (5 | ) | (7 | ) | (23 | ) | (62 | ) | ||||||||||
Net Income | 9,146 | 6,009 | 29,048 | 23,648 | ||||||||||||||
Net Income Attributable to Noncontrolling Interest | (45 | ) | (81 | ) | (389 | ) | (229 | ) | ||||||||||
Net Income Attributable to Kadant | $ | 9,101 | $ | 5,928 | $ | 28,659 | $ | 23,419 | ||||||||||
Amounts Attributable to Kadant: | ||||||||||||||||||
Income from Continuing Operations | $ | 9,106 | $ | 5,935 | $ | 28,682 | $ | 23,481 | ||||||||||
Loss from Discontinued Operation, Net of Tax | (5 | ) | (7 | ) | (23 | ) | (62 | ) | ||||||||||
Net Income Attributable to Kadant | $ | 9,101 | $ | 5,928 | $ | 28,659 | $ | 23,419 | ||||||||||
Earnings per Share from Continuing Operations | ||||||||||||||||||
Attributable to Kadant: | ||||||||||||||||||
Basic | $ | 0.84 | $ | 0.53 | $ | 2.61 | $ | 2.11 | ||||||||||
Diluted | $ | 0.82 | $ | 0.52 | $ | 2.56 | $ | 2.07 | ||||||||||
Earnings per Share Attributable to Kadant: | ||||||||||||||||||
Basic | $ | 0.84 | $ | 0.53 | $ | 2.61 | $ | 2.10 | ||||||||||
Diluted | $ | 0.82 | $ | 0.52 | $ | 2.56 | $ | 2.07 | ||||||||||
Weighted Average Shares: | ||||||||||||||||||
Basic | 10,873 | 11,117 | 10,988 | 11,153 | ||||||||||||||
Diluted | 11,146 | 11,395 | 11,210 | 11,340 | ||||||||||||||
Increase | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | of Currency | |||||||||||||||||
Revenues by Product Line | Jan. 3, 2015 | Dec. 28, 2013 | Increase | Translation (b,c) | ||||||||||||||
Stock-Preparation | $ | 33,828 | $ | 32,382 | $ | 1,446 | $ | 2,492 | ||||||||||
Doctoring, Cleaning, & Filtration | 30,497 | 30,271 | 226 | 1,697 | ||||||||||||||
Fluid-Handling | 25,346 | 24,940 | 406 | 1,676 | ||||||||||||||
Papermaking Systems | 89,671 | 87,593 | 2,078 | 5,865 | ||||||||||||||
Wood Processing Systems | 12,057 | 4,573 | 7,484 | 8,497 | ||||||||||||||
Fiber-Based Products | 3,478 | 2,649 | 829 | 829 | ||||||||||||||
$ | 105,206 | $ | 94,815 | $ | 10,391 | $ | 15,191 | |||||||||||
Increase | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Twelve Months Ended | of Currency | |||||||||||||||||
Jan. 3, 2015 | Dec. 28, 2013 | Increase | Translation (b,c) | |||||||||||||||
Stock-Preparation | $ | 127,496 | $ | 122,704 | $ | 4,792 | $ | 4,787 | ||||||||||
Doctoring, Cleaning, & Filtration | 117,389 | 112,600 | 4,789 | 5,725 | ||||||||||||||
Fluid-Handling | 103,314 | 93,404 | 9,910 | 10,799 | ||||||||||||||
Papermaking Systems | 348,199 | 328,708 | 19,491 | 21,311 | ||||||||||||||
Wood Processing Systems | 41,647 | 4,573 | 37,074 | 38,087 | ||||||||||||||
Fiber-Based Products | 12,281 | 11,218 | 1,063 | 1,063 | ||||||||||||||
$ | 402,127 | $ | 344,499 | $ | 57,628 | $ | 60,461 | |||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | Increase | of Currency | ||||||||||||||||
Sequential Revenues by Product Line | Jan. 3, 2015 | Sept. 27, 2014 | (Decrease) | Translation (b,c) | ||||||||||||||
Stock-Preparation | $ | 33,828 | $ | 31,246 | $ | 2,582 | $ | 3,276 | ||||||||||
Doctoring, Cleaning, & Filtration | 30,497 | 31,703 | (1,206 | ) | (14 | ) | ||||||||||||
Fluid-Handling | 25,346 | 25,420 | (74 | ) | 929 | |||||||||||||
Papermaking Systems | 89,671 | 88,369 | 1,302 | 4,191 | ||||||||||||||
Wood Processing Systems | 12,057 | 8,480 | 3,577 | 4,124 | ||||||||||||||
Fiber-Based Products | 3,478 | 1,870 | 1,608 | 1,608 | ||||||||||||||
$ | 105,206 | $ | 98,719 | $ | 6,487 | $ | 9,923 | |||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | Increase | of Currency | ||||||||||||||||
Revenues by Geography (d) | Jan. 3, 2015 | Dec. 28, 2013 | (Decrease) | Translation (b,c) | ||||||||||||||
North America | $ | 54,755 | $ | 40,534 | $ | 14,221 | $ | 15,369 | ||||||||||
Europe | 24,741 | 27,088 | (2,347 | ) | (192 | ) | ||||||||||||
China | 12,824 | 12,371 | 453 | 748 | ||||||||||||||
South America | 6,164 | 9,926 | (3,762 | ) | (3,104 | ) | ||||||||||||
Other | 6,722 | 4,896 | 1,826 | 2,370 | ||||||||||||||
$ | 105,206 | $ | 94,815 | $ | 10,391 | $ | 15,191 | |||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Twelve Months Ended | Increase | of Currency | ||||||||||||||||
Jan. 3, 2015 | Dec. 28, 2013 | (Decrease) | Translation (b,c) | |||||||||||||||
North America | $ | 215,880 | $ | 156,749 | $ | 59,131 | $ | 60,583 | ||||||||||
Europe | 93,450 | 87,196 | 6,254 | 6,031 | ||||||||||||||
China | 43,867 | 50,678 | (6,811 | ) | (6,816 | ) | ||||||||||||
South America | 26,114 | 29,950 | (3,836 | ) | (2,379 | ) | ||||||||||||
Other | 22,816 | 19,926 | 2,890 | 3,042 | ||||||||||||||
$ | 402,127 | $ | 344,499 | $ | 57,628 | $ | 60,461 | |||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | Increase | of Currency | ||||||||||||||||
Sequential Revenues by Geography (d) | Jan. 3, 2015 | Sept. 27, 2014 | (Decrease) | Translation (b,c) | ||||||||||||||
North America | $ | 54,755 | $ | 54,359 | $ | 396 | $ | 1,153 | ||||||||||
Europe | 24,741 | 20,932 | 3,809 | 5,356 | ||||||||||||||
China | 12,824 | 10,700 | 2,124 | 2,235 | ||||||||||||||
South America | 6,164 | 7,006 | (842 | ) | (258 | ) | ||||||||||||
Other | 6,722 | 5,722 | 1,000 | 1,437 | ||||||||||||||
$ | 105,206 | $ | 98,719 | $ | 6,487 | $ | 9,923 | |||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||
Business Information | Jan. 3, 2015 | Dec. 28, 2013 | Jan. 3, 2015 | Dec. 28, 2013 | ||||||||||||||
Gross Profit Margin: | ||||||||||||||||||
Papermaking Systems | 45.6 | % | 45.0 | % | 45.4 | % | 46.1 | % | ||||||||||
Other | 39.0 | % | 30.4 | % | 37.7 | % | 38.9 | % | ||||||||||
44.7 | % | 43.9 | % | 44.4 | % | 45.8 | % | |||||||||||
Operating Income: | ||||||||||||||||||
Papermaking Systems | $ | 14,266 | $ | 11,169 | $ | 50,485 | $ | 47,144 | ||||||||||
Corporate and Other | (1,988 | ) | (3,575 | ) | (8,399 | ) | (13,841 | ) | ||||||||||
$ | 12,278 | $ | 7,594 | $ | 42,086 | $ | 33,303 | |||||||||||
Adjusted Operating Income (c) (g) | ||||||||||||||||||
Papermaking Systems | $ | 14,183 | $ | 11,295 | $ | 51,391 | $ | 48,323 | ||||||||||
Corporate and Other | (1,988 | ) | (2,009 | ) | (5,871 | ) | (12,275 | ) | ||||||||||
$ | 12,195 | $ | 9,286 | $ | 45,520 | $ | 36,048 | |||||||||||
Bookings from Continuing Operations: | ||||||||||||||||||
Stock-Preparation | $ | 36,508 | $ | 22,576 | $ | 160,163 | $ | 113,277 | ||||||||||
Doctoring, Cleaning, & Filtration | 28,591 | 28,148 | 119,026 | 113,227 | ||||||||||||||
Fluid-Handling | 25,042 | 23,304 | 103,093 | 97,801 | ||||||||||||||
Papermaking Systems | 90,141 | 74,028 | 382,282 | 324,305 | ||||||||||||||
Wood Processing Systems | 8,373 | 6,007 | 38,407 | 6,007 | ||||||||||||||
Fiber-Based Products | 4,494 | 3,956 | 12,430 | 12,725 | ||||||||||||||
$ | 103,008 | $ | 83,991 | $ | 433,119 | $ | 343,037 | |||||||||||
Capital Expenditures from Continuing Operations: | ||||||||||||||||||
Papermaking Systems | $ | 3,026 | $ | 2,018 | $ | 5,640 | $ | 5,843 | ||||||||||
Corporate and Other | 584 | 94 | 1,115 | 418 | ||||||||||||||
$ | 3,610 | $ | 2,112 | $ | 6,755 | $ | 6,261 | |||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||
Cash Flow and Other Data from Continuing Operations | Jan. 3, 2015 | Dec. 28, 2013 | Jan. 3, 2015 | Dec. 28, 2013 | ||||||||||||||
Cash Provided by Operations | $ | 18,465 | $ | 9,238 | $ | 48,867 | $ | 39,935 | ||||||||||
Depreciation and Amortization Expense | 2,631 | 3,045 | 11,189 | 9,775 | ||||||||||||||
Balance Sheet Data | Jan. 3, 2015 | Dec. 28, 2013 | ||||||||||||||||
Assets | ||||||||||||||||||
Cash, Cash Equivalents, and Restricted Cash | $ | 45,793 | $ | 50,200 | ||||||||||||||
Accounts Receivable, Net | 58,508 | 70,271 | ||||||||||||||||
Inventories | 55,223 | 62,805 | ||||||||||||||||
Unbilled Contract Costs and Fees | 5,436 | 3,679 | ||||||||||||||||
Other Current Assets | 18,714 | 19,333 | ||||||||||||||||
Property, Plant and Equipment, Net | 44,965 | 44,885 | ||||||||||||||||
Intangible Assets | 46,954 | 47,850 | ||||||||||||||||
Goodwill | 127,882 | 131,915 | ||||||||||||||||
Other Assets | 10,272 | 11,230 | ||||||||||||||||
$ | 413,747 | $ | 442,168 | |||||||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||
Accounts Payable | $ | 27,233 | $ | 28,388 | ||||||||||||||
Short- and Long-term Debt | 25,861 | 38,635 | ||||||||||||||||
Other Liabilities | 95,194 | 104,724 | ||||||||||||||||
Total Liabilities | 148,288 | 171,747 | ||||||||||||||||
Stockholders' Equity | 265,459 | 270,421 | ||||||||||||||||
$ | 413,747 | $ | 442,168 | |||||||||||||||
Adjusted Operating Income and Adjusted EBITDA | Three Months Ended | Twelve Months Ended | ||||||||||||||||
Reconciliation | Jan. 3, 2015 | Dec. 28, 2013 | Jan. 3, 2015 | Dec. 28, 2013 | ||||||||||||||
Consolidated | ||||||||||||||||||
Net Income Attributable to Kadant | $ | 9,101 | $ | 5,928 | $ | 28,659 | $ | 23,419 | ||||||||||
Net Income Attributable to Noncontrolling Interest | 45 | 81 | 389 | 229 | ||||||||||||||
Loss from Discontinued Operation, Net of Tax | 5 | 7 | 23 | 62 | ||||||||||||||
Provision for Income Taxes | 2,979 | 1,530 | 12,447 | 9,316 | ||||||||||||||
Interest Expense, Net | 148 | 48 | 568 | 277 | ||||||||||||||
Operating Income | 12,278 | 7,594 | 42,086 | 33,303 | ||||||||||||||
Restructuring Costs and Other Income, Net (a) | (123 | ) | (160 | ) | 805 | 103 | ||||||||||||
Acquired Backlog Amortization (e) | 23 | 578 | 415 | 1,112 | ||||||||||||||
Acquired Profit in Inventory (f) | 17 | 1,274 | 2,214 | 1,530 | ||||||||||||||
Adjusted Operating Income (c) | 12,195 | 9,286 | 45,520 | 36,048 | ||||||||||||||
Depreciation and Amortization | 2,608 | 2,467 | 10,774 | 8,663 | ||||||||||||||
Adjusted EBITDA (c) | $ | 14,803 | $ | 11,753 | $ | 56,294 | $ | 44,711 | ||||||||||
Papermaking Systems | ||||||||||||||||||
Operating Income | $ | 14,266 | $ | 11,169 | $ | 50,485 | $ | 47,144 | ||||||||||
Restructuring Costs and Other Income, net (a) | (123 | ) | (160 | ) | 805 | 103 | ||||||||||||
Acquired Backlog Amortization (e) | 23 | 134 | 23 | 668 | ||||||||||||||
Acquired Profit in Inventory (f) | 17 | 152 | 78 | 408 | ||||||||||||||
Adjusted Operating Income (c) | 14,183 | 11,295 | 51,391 | 48,323 | ||||||||||||||
Depreciation and Amortization | 1,846 | 1,929 | 7,701 | 7,766 | ||||||||||||||
Adjusted EBITDA (c) | $ | 16,029 | $ | 13,224 | $ | 59,092 | $ | 56,089 | ||||||||||
Corporate and Other | ||||||||||||||||||
Operating Loss | $ | (1,988 | ) | $ | (3,575 | ) | $ | (8,399 | ) | $ | (13,841 | ) | ||||||
Acquired Backlog Amortization (e) | — | 444 | 392 | 444 | ||||||||||||||
Acquired Profit in Inventory (f) | — | 1,122 | 2,136 | 1,122 | ||||||||||||||
Adjusted Operating Loss (c) | (1,988 | ) | (2,009 | ) | (5,871 | ) | (12,275 | ) | ||||||||||
Depreciation and Amortization | 762 | 538 | 3,073 | 897 | ||||||||||||||
Adjusted EBITDA (c) | $ | (1,226 | ) | $ | (1,471 | ) | $ | (2,798 | ) | $ | (11,378 | ) | ||||||
(a) | Includes restructuring income of $123 and $160 in the three-month periods ended January 3, 2015 and December 28, 2013, respectively. Includes restructuring costs of $805 in the twelve-month period ended January 3, 2015 and restructuring costs of $1,843, net of a gain of $1,740 on the sale of assets, in the twelve-month period ended December 28, 2013. | |||||||||||||||||
(b) | Represents the increase (decrease) resulting from the conversion of current period amounts reported in local currencies into U.S. dollars at the exchange rate of the prior period compared to the U.S. dollar amount reported in the prior period. | |||||||||||||||||
(c) | Represents a non-GAAP financial measure. | |||||||||||||||||
(d) | Geographic revenues are attributed to regions based on customer location. | |||||||||||||||||
(e) | Represents intangible amortization expense associated with acquired backlog. | |||||||||||||||||
(f) | Represents expense within cost of revenues associated with acquired profit in inventory. | |||||||||||||||||
(g) | See reconciliation to the most directly comparable GAAP financial measure under "Adjusted Operating Income and Adjusted EBITDA Reconciliation." |