-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, VkxxNvAoiu4MCjh52oNsJ7dR25kieAsgTLKhnGd0ryBnYXUyYLFf37qKRKZw5vrR rBlWf8Om6Zg+nS7jZ5S87Q== 0000941548-09-000099.txt : 20090804 0000941548-09-000099.hdr.sgml : 20090804 20090804073229 ACCESSION NUMBER: 0000941548-09-000099 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20090804 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090804 DATE AS OF CHANGE: 20090804 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CAMERON INTERNATIONAL CORP CENTRAL INDEX KEY: 0000941548 STANDARD INDUSTRIAL CLASSIFICATION: OIL & GAS FILED MACHINERY & EQUIPMENT [3533] IRS NUMBER: 760451843 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-13884 FILM NUMBER: 09981655 BUSINESS ADDRESS: STREET 1: 1333 WEST LOOP SOUTH STREET 2: STE 1700 CITY: HOUSTON STATE: TX ZIP: 77027 BUSINESS PHONE: 7135133322 MAIL ADDRESS: STREET 1: 1333 WEST LOOP SOUTH STREET 2: STE 1700 CITY: HOUSTON STATE: TX ZIP: 77027 FORMER COMPANY: FORMER CONFORMED NAME: COOPER CAMERON CORP DATE OF NAME CHANGE: 19950315 8-K 1 form8-k.htm FORM 8-K - 2ND QTR 2009 EARNINGS form8-k.htm


 

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):
August 4, 2009


Cameron International Corporation
______________________________________________
(Exact Name of Registrant as Specified in its Charter)


Delaware
___________________
(State or other
jurisdiction of
incorporation)
 
1-13884
_________________
(Commission
File Number)
76-0451843
___________________
 (I.R.S. Employer
Identification No.)

1333 West Loop South, Suite 1700,
Houston, Texas
________________________________________
77027
 
_______________
(Address of Principal Executive Offices)
(Zip Code)

 
Registrant’s telephone number, including area code:
(713) 513-3300

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:

[ ]           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))


 
 

 
 

 




Item 2.02
Results of Operations and Financial Condition.

On August 4, 2009, Cameron issued a press release announcing its results for the second quarter ended June 30, 2009.  The press release is attached hereto as Exhibit 99.1 and is incorporated by reference into this item.

 

Item 9.01
Financial Statements and Exhibits.
 
(d)  Exhibits.
 
    The following is being furnished as an exhibit to this report:

Exhibit
Number
 
 
Exhibit Title or Description
Exhibit 99.1
 
Press Release of Cameron International Corporation, dated August 4, 2009 Cameron Second Quarter Earnings Per Share $0.60, Excluding Net Gain of $0.02 Per Share

 



Exhibit 99.1 to this report contains “non-GAAP financial measures” as defined in Item 10 of Regulation S-K of the Securities Exchange Act of 1934, as amended. The non-GAAP financial measures reflect earnings before interest, taxes, depreciation and amortization expense (“EBITDA”).  A reconciliation of EBITDA to the most directly comparable financial measures calculated and presented in accordance with Generally Accepted Accounting Principles in the United States (“GAAP”) is included as an attachment to the press release.  The Company believes the presentation of EBITDA is useful to the Company’s investors because EBITDA is an appropriate measure of evaluating the Company’s operating performance and liquidity that reflects the resources available for strategic opportunities including, among others, investing in the business, strengthening the balance sheet, repurchasing the Company’s securities and making strategic acquisitions.  In addition, EBITDA is a widely used benchmark in the investment community.
 
The presentation of this additional information is not meant to be considered in isolation or as a substitute for the Company’s financial results prepared in accordance with GAAP.

 

 
 

 


 
 


 
SIGNATURE

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 thereunto duly authorized.


 
CAMERON INTERNATIONAL CORPORATION
 
By:         /s/    Charles M. Sledge                                                       
 
  Charles M. Sledge
 
  Senior Vice President and Chief Financial Officer




Date:     August 4, 2009



 
 

 





Cameron International Corporation
Current Report on Form 8-K
Dated August 4, 2009


EXHIBIT INDEX
 

 
Exhibit
Number
 
Exhibit Title or Description
Exhibit 99.1
 
Press Release of Cameron International Corporation, dated August 4, 2009 – Cameron Second Quarter Earnings Per Share $0.60, Excluding Net Gain of $0.02 Per Share


EX-99.1 2 exhibit99-1.htm PRESS RELEASE - 2ND QTR 2009 EARNINGS exhibit99-1.htm
Exhibit 99.1


2009-11

Contact:                R. Scott Amann
Vice President, Investor Relations
(713) 513-3344

CAMERON SECOND QUARTER EARNINGS PER SHARE $0.60, EXCLUDING NET GAIN OF $0.02 PER SHARE

·  
Earnings total $0.62 per share, including charge of $0.03 for severance-related costs, gain of $0.05 on tax-related matters
·  
Execution, strong margins, lower tax rate contribute to results
·  
Backlog remains above $5 billion
·  
2009 full-year earnings expectations now $2.15 to $2.25 per share, excluding charges and gains

HOUSTON (August 4, 2009) -- Cameron (NYSE: CAM) reported net income of $138.6 million, or $0.62 per diluted share, for the quarter ended June 30, 2009, compared with net income of $148.8 million, or $0.64 per diluted share, for the second quarter of 2008.  The second quarter 2009 results include a pretax charge of $10.9 million, or $0.03 per diluted share, for severance-related costs and a gain of $0.05 per diluted share related to certain tax matters.  The Company’s results for the second quarter and first half of 2008 have been revised to reflect a new accounting standard, which became effective on January 1, 2009, related to convertible debt.
Total revenues were $1,270.0 million for the quarter, down 14 percent from 2008’s $1,480.6 million.  Earnings before interest, taxes and depreciation, excluding restructuring costs, were $246.4 million, down 4 percent from the $255.5 million of a year ago, while income before income taxes was $173.5 million, down 21 percent from the $218.5 million of a year ago.  Cameron President and Chief Executive Officer Jack B. Moore said that the results reflect solid performances in several areas across the Company.  “Our people continue to execute and perform well in a difficult market,” Moore said.  “The Drilling & Production Systems group (DPS), particularly the Drilling Systems business, recorded a highly profitable mix of revenues, including the delivery of certain projects earlier than originally scheduled.  Our Valves & Measurement group (V&M) and the Compression Systems group saw revenues decline from year-ago levels, but they also did an admirable job of maintaining margins.”  Moore noted that Cameron’s recent reinvestment in upgrading many of its manufacturing facilities is having a meaningful impact on the Company’s financial performance.  “Our efforts to improve efficiency, reduce costs and lower cycle times have allowed us to reinforce our position as a low-cost manufacturer in many of our markets,” he said.  Moore also said that while the Company’s effective tax rate was approximately 20 percent for the quarter as a result of the resolution of various tax uncertainties, Cameron expects a 27 percent tax rate for the foreseeable future due to several changes in the Company’s overseas tax structure.

 
 

 


Orders decline year-over-year, approximate first quarter levels; backlog still exceeds $5 billion
Total orders for the second quarter of 2009 were $902 million, down from $1.8 billion a year ago.  Moore noted that while orders across all business lines are well below year-ago levels, they were down only modestly on a sequential basis.  “Factors affecting orders include the lack of large subsea orders in DPS, continued delays in large project orders in V&M and the impact of weak global economies on Compression Systems’ centrifugal markets,” Moore said.  “We expect the second half of the year to be more active in terms of subsea awards, and we hope to see some pickup in orders in certain valve- and compression-related markets.”  He noted that year-to-date orders totaled approximately $1.9 billion, down from the $3.76 billion of the first half of 2008, and that at June 30, 2009, total backlog was $5.02 billion, down from the first quarter of 2009’s $5.27 billion and the June 30, 2008 level of $5.22 billion.
 
Capital spending on track
Moore said that Cameron spent approximately $108 million in capital expenditures in the first half, including approximately $49 million related to the Malaysian subsea facility expansion and the new Romanian surface equipment plant.  “We expect to spend another $46 million on the completion of these two projects,” Moore said, “and we anticipate that capital expenditures will total approximately $220 million for the full year 2009.”
 
NATCO transaction awaiting regulatory approval
Cameron has completed the required regulatory filings related to the previously announced proposed acquisition of NATCO Group Inc., including a Registration Statement on Form S-4 and antitrust filings in the applicable jurisdictions.  Moore said that the closing date of the acquisition will depend on the timing of the receipt of all necessary regulatory approvals from the agencies involved.  He noted that Cameron and NATCO have received a request for additional information from the Department of Justice, and said the companies remain hopeful that the closing could take place by the end of the third quarter or during the fourth quarter.
 
Balance sheet remains strong
At June 30, 2009, Cameron’s cash and cash equivalents of $1.54 billion exceeded its total debt by approximately $106 million.  Moore noted that Cameron did not repurchase any shares of its common stock during the second quarter, and that there are restrictions on the Company buying its common shares in the market until the NATCO transaction is closed.  “The pending acquisition has not diminished our interest in additional acquisition targets,” Moore said, “and we also expect to be back in the market as an opportunistic buyer of our own stock once we are free of the restrictions.”

 
 

 


Full-year earnings expectations raised
Moore said that Cameron’s third quarter earnings are expected to be in the range of approximately $0.50 to $0.55 per share, and that full-year earnings, excluding severance costs or other charges or gains, are expected to be approximately $2.15 to $2.25 per share, compared with the Company’s previous guidance of $1.85 to $2.00 per share for the year.  Moore also said that these figures assume no impact from the pending acquisition of NATCO.
Cameron (NYSE: CAM) is a leading provider of flow equipment products, systems and services to worldwide oil, gas and process industries.
###
Website: www.c-a-m.com

In addition to the historical data contained herein, this document includes forward-looking statements regarding future earnings of the Company (including third quarter and full year 2009 earnings per share estimates), as well as expectations regarding future cash flows and use of funds for capital spending, acquisitions and stock repurchases, made in reliance upon the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  The Company’s actual results may differ materially from those described in forward-looking statements.  Such statements are based on current expectations of the Company’s performance and are subject to a variety of factors, some of which are not under the control of the Company, which can affect the Company’s results of operations, liquidity or financial condition.  Such factors may include overall demand for, and pricing of, the Company’s products; the size and timing of orders; the Company’s ability to successfully execute the large subsea and drilling systems projects it has been awarded; the Company’s ability to convert backlog into revenues on a timely and profitable basis; changes in the price of (and demand for) oil and gas in both domestic and international markets; raw material costs and availability; political and social issues affecting the countries in which the Company does business; fluctuations in currency markets worldwide; and variations in global economic activity.  In particular, current and projected oil and gas prices historically have generally directly affected customers’ spending levels and their related purchases of the Company’s products and services.  Additionally, changes in oil and gas price expectations may impact the Company’s financial results due to changes it may make in its cost structure, staffing or spending levels based on these expectations.  Finally, results could be affected by the following factors related to the proposed acquisition of NATCO:  the ability to satisfy the closing conditions of the transaction, including obtaining regulatory approvals for the transaction and the approval of the merger agreement by the NATCO stockholders; the timing of the satisfaction of the required approvals; the risk that the businesses will not be integrated successfully; the risk that the cost savings and any other synergies from the transaction may not be fully realized or may take longer to realize than expected; disruption from the transaction making it more difficult to maintain relationships with customers, employees or suppliers; the impact of other acquisitions that Cameron or NATCO have made or may make before the transaction; and competition and its effect on pricing.
Because the information herein is based solely on data currently available, it is subject to change as a result of changes in conditions over which the Company has no control or influence, and should not therefore be viewed as assurance regarding the Company’s future performance.  Additionally, the Company is not obligated to make public indication of such changes unless required under applicable disclosure rules and regulations.

 
 

 

Cameron
Unaudited Consolidated Condensed Results of Operations
($ and shares in millions except per share data)

   
Three Months
Ended June 30,
   
Six Months
Ended June 30,
 
   
2009
   
2008
(as revised)(1)
   
2009
   
2008
(as revised)(1)
 
Revenues:
                       
Drilling & Production Systems
  $ 862.3     $ 951.8     $ 1,667.6     $ 1,816.6  
Valves & Measurement
    271.8       366.9       587.9       711.4  
Compression Systems
    135.9       161.9       271.5       291.9  
Total revenues
    1,270.0       1,480.6       2,527.0       2,819.9  
                                 
Costs and Expenses:
                               
Cost of sales (exclusive of depreciation and amortization shown separately below)
    840.7       1,063.2       1,684.4       2,028.6  
Selling and administrative expenses
    182.9       161.8       347.5       319.2  
Depreciation and amortization
    37.2       31.3       74.0       63.2  
Interest income
    (1.8 )     (6.4 )     (4.0 )     (12.5 )
Interest expense
    26.6       12.2       51.1       22.5  
Restructuring expense
    10.9             33.2        
Total costs and expenses
    1,096.5       1,262.1       2,186.2       2,421.0  
                                 
Income before income taxes
    173.5       218.5       340.8       398.9  
Income tax provision
    (34.9 )     (69.7 )     (87.6 )     (127.1 )
Net income
  $ 138.6     $ 148.8     $ 253.2     $ 271.8  
                                 
Earnings per common share:
                               
Basic
  $ 0.64     $ 0.69     $ 1.17     $ 1.25  
Diluted
  $ 0.62     $ 0.64     $ 1.15     $ 1.17  
                                 
Shares used in computing earnings per common share:
                               
Basic
    217.1       216.6       217.0       216.7  
Diluted
    221.9       233.1       220.9       231.8  
                                 
EBITDA:
                               
Drilling & Production Systems
  $ 193.1     $ 169.4     $ 377.4     $ 316.1  
Valves & Measurement
    52.5       78.6       120.7       152.6  
Compression Systems
    26.2       29.4       46.7       51.7  
Corporate and other(2) 
    (36.3 )     (21.9 )     (82.9 )     (48.3 )
Total
  $ 235.5     $ 255.5     $ 461.9     $ 472.1  


1
Amounts have been retrospectively revised as a result of the adoption, effective January 1, 2009, of FASB Staff Position APB 14-1, Accounting for Convertible Debt Instruments that may be settled in cash upon conversion (including partial cash settlement).
2
Corporate EBITDA amounts include $10.9 million and $33.2 million of restructuring expense for the three and six month periods ended June 30, 2009.
 
 

 
 

 

 
Cameron
 
Consolidated Condensed Balance Sheets
 
($ millions)

   
June 30,
2009
   
December 31,
2008
 
   
(unaudited)
       
Assets:
           
Cash and cash equivalents                                                                                     
  $ 1,537.7     $ 1,621.0  
Receivables, net                                                                                     
    895.4       950.4  
Inventories, net                                                                                     
    1,677.8       1,336.9  
Other                                                                                     
    214.7       148.1  
Total current assets                                                                             
    4,325.6       4,056.4  
                 
Plant and equipment, net                                                                                     
    1,008.6       931.7  
Goodwill                                                                                     
    727.2       709.2  
Other assets                                                                                     
    206.2       205.1  
Total Assets                                                                           
  $ 6,267.6     $ 5,902.4  
                 
Liabilities and Stockholders’ Equity:
               
Current portion of long-term debt                                                                                     
  $ 205.7     $ 161.3  
Accounts payable and accrued liabilities                                                                                     
    1,849.2       1,854.4  
Accrued income taxes                                                                                     
    76.3       95.5  
Total current liabilities                                                                             
    2,131.2       2,111.2  
                 
Long-term debt                                                                                     
    1,225.9       1,218.6  
Deferred income taxes                                                                                     
    108.4       99.2  
Other long-term liabilities                                                                                     
    110.3       128.9  
Total liabilities                                                                             
    3,575.8       3,557.9  
                 
Stockholders’ Equity:
               
Common stock, par value $.01 per share, 400,000,000 shares authorized, 236,316,946 shares issued at June 30, 2009 (236,316,873 shares issued at December 31, 2008)
    2.4       2.4  
Capital in excess of par value                                                                                   
    1,263.2       1,254.5  
Retained earnings                                                                                   
    2,063.1       1,809.9  
Accumulated other elements of comprehensive income
    (6.8 )     (84.2 )
Less:  Treasury stock, 19,051,961 shares at June 30, 2009 (19,424,120 shares at December 31, 2008)
    (630.1 )     (638.1 )
Total stockholders’ equity                                                                             
    2,691.8       2,344.5  
                 
Total Liabilities and Stockholders’ Equity                                                                           
  $ 6,267.6     $ 5,902.4  


 
 

 

 
Cameron
 
Unaudited Consolidated Condensed Statements of Cash Flows
 
($ millions)

   
Three Months
Ended June 30,
   
Six Months
Ended June 30,
 
   
2009
   
2008(1)
   
2009
   
2008(1)
 
Cash flows from operating activities:
                       
Net income                                                                     
  $ 138.6     $ 148.8     $ 253.2     $ 271.8  
Adjustments to reconcile net income to net cash provided by operating activities:
                               
Depreciation                                                                
    27.5       24.2       54.0       47.5  
Amortization                                                                
    9.7       7.1       20.0       15.7  
Non-cash stock compensation expense                                                                
    8.2       6.0       15.9       16.0  
Tax benefit of employee stock compensation plan transactions and deferred income taxes
    (10.2 )     1.4       (7.4 )     (1.3 )
Changes in assets and liabilities, net of translation, acquisitions and non-cash items:
                               
Receivables                                                                
    85.4       (81.8 )     83.0       (143.0 )
Inventories                                                                
    (105.3 )     24.4       (293.1 )     (18.6 )
Accounts payable and accrued liabilities
    (6.9 )     60.1       (68.1 )     29.4  
Other assets and liabilities, net                                                                
    (9.5 )     14.8       (48.3 )     31.9  
Net cash provided by operating activities
    137.5       205.0       9.2       249.4  
                                 
Cash flows from investing activities:
                               
Capital expenditures                                                                     
    (58.8 )     (50.9 )     (107.8 )     (96.0 )
Acquisitions, net of cash acquired                                                                     
    (23.2 )           (23.2 )     (57.5 )
Proceeds from sale of plant and equipment
    1.2       0.6       2.7       0.9  
Net cash used for investing activities
    (80.8 )     (50.3 )     (128.3 )     (152.6 )
                                 
Cash flows from financing activities:
                               
Short-term loan borrowings (repayments), net
    12.1       (90.2 )     35.1       80.3  
Issuance of long-term senior notes                                                                     
          747.9             747.9  
Debt issuance costs                                                                     
          (5.5 )           (5.5 )
Purchase of treasury stock                                                                     
          (34.1 )     (7.1 )     (154.5 )
Proceeds from stock option exercises, net of tax payments from stock compensation plan
transactions
      4.6         9.2         3.5         10.1  
Excess tax benefits from employee stock compensation plan transactions
    0.4       7.6       2.2       14.4  
Principal payments on capital leases                                                                     
    (1.6 )     (1.6 )     (3.6 )     (3.3 )
Net cash provided by financing activities
    15.5       633.3       30.1       689.4  
                                 
Effect of translation on cash                                                                        
    23.5       1.7       5.6       8.0  
                                 
Increase (decrease) in cash and cash equivalents
    95.7       789.7       (83.4 )     794.2  
                                 
Cash and cash equivalents, beginning of period
    1,442.0       744.4       1,621.0       739.9  
                                 
Cash and cash equivalents, end of period                                                                        
  $ 1,537.7     $ 1,534.1     $ 1,537.7     $ 1,534.1  

1
Amounts have been retrospectively revised as a result of the adoption, effective January 1, 2009, of FASB Staff Position APB 14-1, Accounting for Convertible Debt Instruments that may be settled in cash upon conversion (including partial cash settlement).

 
 

 

 
Cameron
 
Orders and Backlog
 
($ millions)




 
Orders

   
Three Months
Ended June 30,
   
Six Months
Ended June 30,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Drilling & Production Systems                                                   
  $ 597.5     $ 1,165.9     $ 1,224.4     $ 2,565.6  
Valves & Measurement                                                   
    194.1       418.6       427.3       785.1  
Compression Systems                                                   
    110.2       217.3       233.4       405.6  
Total                                                
  $ 901.8     $ 1,801.8     $ 1,885.1     $ 3,756.3  





 
Backlog

   
June 30,
2009
   
December 31,
2008
   
June 30,
2008
 
                   
Drilling & Production Systems                                                              
  $ 4,035.7     $ 4,416.8     $ 3,960.9  
Valves & Measurement                                                              
    579.6       749.2       768.5  
Compression Systems                                                              
    401.0       440.5       488.1  
Total                                                           
  $ 5,016.3     $ 5,606.5     $ 5,217.5  



 
 

 

 
Cameron
 
Reconciliation of GAAP to Non-GAAP Financial Information
 
($ millions)




   
Three Months Ended June 30, 2009
 
   
Drilling & Production Systems
   
Valves & Measurement
   
Compression Systems
   
Corporate
   
Total
 
                               
Income (loss) before income taxes
  $ 172.7     $ 43.8     $ 22.0     $ (65.0 )   $ 173.5  
Depreciation & amortization
    20.4       8.7       4.2       3.9       37.2  
Interest income
                      (1.8 )     (1.8 )
Interest expense
                      26.6       26.6  
                                         
EBITDA
  $ 193.1     $ 52.5     $ 26.2     $ (36.3 )   $ 235.5  




   
Three Months Ended June 30, 2008
 
   
Drilling & Production Systems
   
Valves & Measurement
   
Compression Systems
   
Corporate
   
Total
 
Income (loss) before income taxes
  $ 153.2     $ 70.8     $ 25.7     $ (31.3 )   $ 218.4  
Depreciation & amortization
    16.2       7.8       3.7       3.6       31.3  
Interest income
                      (6.4 )     (6.4 )
Interest expense
                      12.2       12.2  
                                         
                                         
EBITDA
  $ 169.4     $ 78.6     $ 29.4     $ (21.9 )   $ 255.5  







 
 

 

 
Cameron
 
Reconciliation of GAAP to Non-GAAP Financial Information
 
($ millions)




   
Six Months Ended June 30, 2009
 
   
Drilling & Production Systems
   
Valves & Measurement
   
Compression Systems
   
Corporate
   
Total
 
                               
Income (loss) before income taxes
  $ 336.9     $ 103.5     $ 38.3     $ (137.9 )   $ 340.8  
Depreciation & amortization
    40.5       17.2       8.4       7.9       74.0  
Interest income
                      (4.0 )     (4.0 )
Interest expense
                      51.1       51.1  
                                         
EBITDA
  $ 377.4     $ 120.7     $ 46.7     $ (82.9 )   $ 461.9  




   
Six Months Ended June 30, 2008
 
   
Drilling & Production Systems
   
Valves & Measurement
   
Compression Systems
   
Corporate
   
Total
 
                               
Income (loss) before income taxes
  $ 282.2     $ 137.0     $ 44.4     $ (64.7 )   $ 398.9  
Depreciation & amortization
    33.9       15.6       7.3       6.4       63.2  
Interest income
                      (12.5 )     (12.5 )
Interest expense
                      22.5       22.5  
                                         
EBITDA
  $ 316.1     $ 152.6     $ 51.7     $ (48.3 )   $ 472.1  







-----END PRIVACY-ENHANCED MESSAGE-----