| Debt
|
|
|
|
|
|
|
|
|
|
• | Adjustment related to accumulated other comprehensive loss ("AOCL"), whereby the Company had understated loss on debt extinguishment by $4.3 million, overstated income tax expense by $0.8 million, and understated loss from continuing operations by $3.5 million in the first quarter of 2016. The adjustment also resulted in an overstatement of AOCL and understatement of retained earnings by $2.6 million as of March 31, 2016. |
• | Adjustment related to the classification of income tax expense between continuing operations and discontinued operations in the three months ended March 31, 2015, whereby the Company had understated the benefit for taxes on continuing operations and understated the income tax provision on discontinued operations by $2.1 million. |
Three Months Ended March 31, 2016 | Three Months Ended March 31, 2015 | ||||||||||||||
As revised | As previously presented | As revised | As previously presented | ||||||||||||
Loss on debt extinguishment | $ | (76.3 | ) | $ | (72.0 | ) | $ | — | $ | — | |||||
Loss from continuing operations before taxes on income | (82.8 | ) | (78.5 | ) | (32.9 | ) | (32.9 | ) | |||||||
Provision (benefit) for taxes on income | 121.5 | 122.3 | (9.5 | ) | (7.4 | ) | |||||||||
Loss from continuing operations | (204.3 | ) | (200.8 | ) | (23.4 | ) | (25.5 | ) | |||||||
Discontinued operations: | |||||||||||||||
(Loss) income from discontinued operations, net of income taxes | (3.2 | ) | (3.2 | ) | 15.0 | 17.1 | |||||||||
Net loss | $ | (207.5 | ) | $ | (204.0 | ) | $ | (8.4 | ) | $ | (8.4 | ) | |||
Loss per common share - basic and diluted | |||||||||||||||
Loss from continuing operations | $ | (1.50 | ) | $ | (1.47 | ) | $ | (0.17 | ) | $ | (0.19 | ) | |||
(Loss) income from discontinued operations | (0.02 | ) | (0.02 | ) | 0.11 | 0.13 | |||||||||
Loss per common share | $ | (1.52 | ) | $ | (1.49 | ) | $ | (0.06 | ) | $ | (0.06 | ) |
|
Major classes of line items constituting earnings from discontinued operations before income taxes related to MFS | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
(in millions) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net sales | $ | — | $ | 425.3 | $ | 219.6 | $ | 1,178.4 | ||||||||
Cost of sales | — | 289.5 | 141.5 | 807.9 | ||||||||||||
Engineering, selling and administrative expenses | — | 66.8 | 48.3 | 207.9 | ||||||||||||
Amortization expense | — | 7.8 | 5.2 | 23.5 | ||||||||||||
Restructuring expense | — | 0.8 | 0.3 | 1.2 | ||||||||||||
Separation expense | — | 10.0 | 27.7 | 19.8 | ||||||||||||
Other | — | — | — | 0.5 | ||||||||||||
Total operating costs and expenses | — | 374.9 | 223.0 | 1,060.8 | ||||||||||||
(Loss) earnings from operations | — | 50.4 | (3.4 | ) | 117.6 | |||||||||||
Other (expense) income | — | 1.2 | (1.8 | ) | 3.4 | |||||||||||
(Loss) earnings from discontinued operations before income taxes | — | 51.6 | (5.2 | ) | 121.0 | |||||||||||
(Benefit) provision for taxes on earnings | 1.8 | 17.2 | 0.5 | 41.9 | ||||||||||||
(Loss) earnings from discontinued operations, net of income taxes | $ | (1.8 | ) | $ | 34.4 | $ | (5.7 | ) | $ | 79.1 |
Carrying amounts of major classes of assets and liabilities included as part of discontinued operations related to MFS | |||||
(in millions) | December 31, 2015 | ||||
Assets | |||||
Cash and temporary investments | $ | 31.9 | |||
Restricted cash | 0.6 | ||||
Accounts receivable - net | 63.8 | ||||
Inventories - net | 145.9 | ||||
Other current assets | 12.0 | ||||
Property, plant and equipment - net | 116.3 | ||||
Goodwill | 845.8 | ||||
Other intangible assets - net | 519.5 | ||||
Other long-term assets | 16.2 | ||||
Long-term assets held for sale | 3.7 | ||||
Total major classes of assets of discontinued operations | $ | 1,755.7 | |||
Liabilities | |||||
Accounts payable and accrued expenses | $ | 271.6 | |||
Current portion of long-term debt | 0.4 | ||||
Other current liabilities | 40.0 | ||||
Long-term debt | 2.3 | ||||
Deferred income taxes | 167.9 | ||||
Pension | 29.3 | ||||
Postretirement health and other benefit obligations | 3.0 | ||||
Other non-current liabilities | 17.3 | ||||
Total major classes of liabilities of discontinued operations | $ | 531.8 |
|
|
Fair Value as of September 30, 2016 | |||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Current Assets: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 0.2 | $ | — | $ | 0.2 | |||||||
Total current assets at fair value | $ | — | $ | 0.2 | $ | — | $ | 0.2 | |||||||
Current Liabilities: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 5.8 | $ | — | $ | 5.8 | |||||||
Commodity contracts | — | 0.2 | — | 0.2 | |||||||||||
Total current liabilities at fair value | $ | — | $ | 6.0 | $ | — | $ | 6.0 |
Fair Value as of December 31, 2015 | |||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Current Assets: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 0.3 | $ | — | $ | 0.3 | |||||||
Total current assets at fair value | $ | — | $ | 0.3 | $ | — | $ | 0.3 | |||||||
Current Liabilities: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 1.1 | $ | — | $ | 1.1 | |||||||
Commodity contracts | — | 0.7 | — | 0.7 | |||||||||||
Interest rate swap contracts: Float-to-fixed | — | 1.7 | — | 1.7 | |||||||||||
Total current liabilities at fair value | $ | — | $ | 3.5 | $ | — | $ | 3.5 | |||||||
Non-current Liabilities: | |||||||||||||||
Interest rate swap contracts: Float-to-fixed | $ | — | $ | 0.6 | $ | — | $ | 0.6 | |||||||
Foreign currency exchange contracts | — | 0.1 | — | 0.1 | |||||||||||
Total non-current liabilities at fair value | $ | — | $ | 0.7 | $ | — | $ | 0.7 |
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities |
Level 2 | Unadjusted quoted prices in active markets for similar assets or liabilities, or |
Unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or | |
Inputs other than quoted prices that are observable for the asset or liability | |
Level 3 | Unobservable inputs for the asset or liability |
|
Designated Hedging Instruments | Units Hedged | |||||||||
Commodity | September 30, 2016 | December 31, 2015 | Unit | Type | ||||||
Natural Gas | 62,875 | 175,617 | MMBtu | Cash Flow | ||||||
Steel | 4,585 | 4,811 | Tons | Cash Flow |
Designated Hedging Instruments | Units Hedged | |||||||
Short Currency | September 30, 2016 | December 31, 2015 | Type | |||||
Australian Dollar | 3,598,634 | — | Cash Flow | |||||
European Euro | 21,875,317 | — | Cash Flow | |||||
South Korean Won | 496,671,700 | 1,533,257,930 | Cash Flow | |||||
Singapore Dollar | 1,800,000 | 1,800,000 | Cash Flow | |||||
British Pound | 191,411 | — | Cash Flow | |||||
Japanese Yen | 133,928,500 | 245,915,700 | Cash Flow |
Non Designated Hedging Instruments | Units Hedged | ||||||||||
Short Currency | September 30, 2016 | December 31, 2015 | Recognized Location | Purpose | |||||||
European Euro | — | 20,490,320 | Other income, net | Accounts Payable and Receivable Settlement | |||||||
United States Dollar | 170,000 | 17,321,106 | Other income, net | Accounts Payable and Receivable Settlement | |||||||
Japanese Yen | — | 70,518,463 | Other income, net | Accounts Payable and Receivable Settlement | |||||||
British Pound | 27,284 | 4,840,238 | Other income, net | Accounts Payable and Receivable Settlement | |||||||
Singapore Dollar | 800,000 | 500,000 | Other income, net | Accounts Payable and Receivable Settlement |
Designated Hedging Instruments | ASSET DERIVATIVES | |||||||||
September 30, 2016 | December 31, 2015 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives designated as hedging instruments | ||||||||||
Foreign exchange contracts | Other current assets | $ | 0.2 | $ | 0.3 | |||||
Total derivatives designated as hedging instruments | $ | 0.2 | $ | 0.3 |
Total asset derivatives | $ | 0.2 | $ | 0.3 |
LIABILITY DERIVATIVES | ||||||||||
September 30, 2016 | December 31, 2015 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives designated as hedging instruments | ||||||||||
Foreign exchange contracts | Accounts payable and accrued expenses | $ | 0.4 | $ | 0.2 | |||||
Commodity contracts | Accounts payable and accrued expenses | 0.2 | 0.7 | |||||||
Interest rate swap contracts: Float-to-fixed | Accounts payable and accrued expenses | — | 1.7 | |||||||
Foreign exchange contracts | Other non-current liabilities | — | 0.1 | |||||||
Interest rate swap contracts: Float-to-fixed | Other non-current liabilities | — | 0.6 | |||||||
Total derivatives designated as hedging instruments | $ | 0.6 | $ | 3.3 |
LIABILITY DERIVATIVES | ||||||||||
September 30, 2016 | December 31, 2015 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives NOT designated as hedging instruments | ||||||||||
Foreign exchange contracts | Accounts payable and accrued expenses | $ | 5.4 | $ | 0.9 | |||||
Total derivatives NOT designated as hedging instruments | $ | 5.4 | $ | 0.9 | ||||||
Total liability derivatives | $ | 6.0 | $ | 4.2 |
|
(in millions) | September 30, 2016 | December 31, 2015 | ||||||
Inventories: | ||||||||
Raw materials | $ | 125.3 | $ | 155.3 | ||||
Work-in-process | 134.3 | 116.3 | ||||||
Finished goods | 312.7 | 251.7 | ||||||
Total inventories | 572.3 | 523.3 | ||||||
Excess and obsolete inventory reserve | (43.2 | ) | (34.1 | ) | ||||
Net inventories at FIFO cost | 529.1 | 489.2 | ||||||
Excess of FIFO costs over LIFO value | (32.8 | ) | (36.6 | ) | ||||
Inventories — net | $ | 496.3 | $ | 452.6 |
|
|
(in millions) | Total | |||
Balance as of December 31, 2015 | $ | 306.5 | ||
Foreign currency impact | 3.3 | |||
Balance as of September 30, 2016 | $ | 309.8 |
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
(in millions) | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Gross Carrying Amount | Accumulated Amortization | Net Book Value | ||||||||||||||||||
Trademarks and tradenames | $ | 95.8 | $ | — | $ | 95.8 | $ | 94.2 | $ | — | $ | 94.2 | ||||||||||||
Customer relationships | 10.4 | (7.7 | ) | 2.7 | 10.4 | (7.1 | ) | 3.3 | ||||||||||||||||
Patents | 29.6 | (28.1 | ) | 1.5 | 29.1 | (26.6 | ) | 2.5 | ||||||||||||||||
Engineering drawings | 10.3 | (10.1 | ) | 0.2 | 10.2 | (9.3 | ) | 0.9 | ||||||||||||||||
Distribution network | 18.7 | — | 18.7 | 18.4 | — | 18.4 | ||||||||||||||||||
Other intangibles | 0.3 | (0.3 | ) | — | 0.3 | (0.3 | ) | — | ||||||||||||||||
Total | $ | 165.1 | $ | (46.2 | ) | $ | 118.9 | $ | 162.6 | $ | (43.3 | ) | $ | 119.3 |
|
(in millions) | September 30, 2016 | December 31, 2015 | ||||||
Trade accounts payable | $ | 184.3 | $ | 268.5 | ||||
Employee related expenses | 30.2 | 35.0 | ||||||
Accrued vacation | 23.4 | 25.1 | ||||||
Miscellaneous accrued expenses | 112.4 | 107.7 | ||||||
Total | $ | 350.3 | $ | 436.3 |
|
(in millions) | September 30, 2016 | December 31, 2015 | ||||||
Revolving credit facility | $ | 20.0 | $ | — | ||||
Term loan A | — | 312.8 | ||||||
Term loan B | — | 119.5 | ||||||
Senior notes due 2020 | — | 613.1 | ||||||
Senior notes due 2022 | — | 299.2 | ||||||
Senior secured second lien notes due 2021 | 249.2 | — | ||||||
Other | 43.3 | 66.3 | ||||||
Deferred financing costs | (4.2 | ) | (13.3 | ) | ||||
Total debt | 308.3 | 1,397.6 | ||||||
Short-term borrowings and current portion of long-term debt | (15.3 | ) | (67.2 | ) | ||||
Long-term debt | $ | 293.0 | $ | 1,330.4 |
Start Date (on or after) | End Date (prior to) | Percentage | |
2/15/2019 | 2/15/2020 | 106.375 | % |
2/15/2020 | 8/15/2020 | 103.188 | % |
8/15/2020 | 8/15/2021 | 100.000 | % |
|
|
|
(in millions) | Retained Earnings | |||
Balance at December 31, 2015 | $ | 539.5 | ||
Net loss | (352.4 | ) | ||
Distribution of MFS | 51.2 | |||
Balance at September 30, 2016 | $ | 238.3 |
(in millions) | Retained Earnings | |||
Balance at December 31, 2014 | $ | 486.9 | ||
Net income | 19.7 | |||
Balance at September 30, 2015 | $ | 506.6 |
(in millions) | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Foreign Currency Translation | Total | ||||||||||||
Balance at December 31, 2015 | $ | (3.8 | ) | $ | (82.6 | ) | $ | (121.4 | ) | $ | (207.8 | ) | ||||
Other comprehensive (loss) income before reclassifications | (2.7 | ) | — | 49.2 | 46.5 | |||||||||||
Amounts reclassified from accumulated other comprehensive income | 4.3 | 1.2 | — | 5.5 | ||||||||||||
Net current period other comprehensive income | 1.6 | 1.2 | 49.2 | 52.0 | ||||||||||||
Distribution of MFS | 2.1 | 44.5 | 2.1 | 48.7 | ||||||||||||
Balance at March 31, 2016 | (0.1 | ) | (36.9 | ) | (70.1 | ) | (107.1 | ) | ||||||||
Other comprehensive loss before reclassifications | — | — | (17.4 | ) | (17.4 | ) | ||||||||||
Amounts reclassified from accumulated other comprehensive (loss) income | (0.1 | ) | 1.2 | — | 1.1 | |||||||||||
Net current period other comprehensive (loss) income | (0.1 | ) | 1.2 | (17.4 | ) | (16.3 | ) | |||||||||
Balance at June 30, 2016 | (0.2 | ) | (35.7 | ) | (87.5 | ) | (123.4 | ) | ||||||||
Other comprehensive income (loss) before reclassifications | — | — | 5.7 | 5.7 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income | 0.2 | 1.1 | — | 1.3 | ||||||||||||
Net current period other comprehensive income | 0.2 | 1.1 | 5.7 | 7.0 | ||||||||||||
Balance at September 30, 2016 | $ | — | $ | (34.6 | ) | $ | (81.8 | ) | $ | (116.4 | ) |
(in millions) | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Foreign Currency Translation | Total | ||||||||||||
Balance at December 31, 2014 | $ | (6.3 | ) | $ | (95.0 | ) | $ | (29.2 | ) | $ | (130.5 | ) | ||||
Other comprehensive loss before reclassifications | (6.9 | ) | — | (62.8 | ) | (69.7 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income | 2.8 | 1.4 | — | 4.2 | ||||||||||||
Net current period other comprehensive (loss) income | (4.1 | ) | 1.4 | (62.8 | ) | (65.5 | ) | |||||||||
Balance at March 31, 2015 | (10.4 | ) | (93.6 | ) | (92.0 | ) | (196.0 | ) | ||||||||
Other comprehensive income before reclassifications | 1.0 | — | 8.6 | 9.6 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income | 3.3 | 1.4 | — | 4.7 | ||||||||||||
Net current period other comprehensive income | 4.3 | 1.4 | 8.6 | 14.3 | ||||||||||||
Balance at June 30, 2015 | (6.1 | ) | (92.2 | ) | (83.4 | ) | (181.7 | ) | ||||||||
Other comprehensive income (loss) before reclassifications | (3.2 | ) | — | (18.5 | ) | (21.7 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income | 2.9 | 1.4 | — | 4.3 | ||||||||||||
Net current period other comprehensive (loss) income | (0.3 | ) | 1.4 | (18.5 | ) | (17.4 | ) | |||||||||
Balance at September 30, 2015 | $ | (6.4 | ) | $ | (90.8 | ) | $ | (101.9 | ) | $ | (199.1 | ) |
Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2016 | |||||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Recognized Location | |||||||
Gains and losses on cash flow hedges | ||||||||||
Commodity contracts | $ | (0.2 | ) | $ | (1.2 | ) | Cost of sales | |||
Interest rate swap contracts: Float-to-fixed | — | (4.3 | ) | Interest expense | ||||||
(0.2 | ) | (5.5 | ) | Total before tax | ||||||
— | 1.1 | Tax benefit | ||||||||
$ | (0.2 | ) | $ | (4.4 | ) | Net of tax | ||||
Amortization of pension and postretirement items | ||||||||||
Actuarial losses | $ | (1.1 | ) | $ | (3.5 | ) | (a) | |||
(1.1 | ) | (3.5 | ) | Total before tax | ||||||
— | — | Tax benefit | ||||||||
$ | (1.1 | ) | $ | (3.5 | ) | Net of tax | ||||
Total reclassifications for the period | $ | (1.3 | ) | $ | (7.9 | ) | Net of tax | |||
(a) These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension cost (see Note 17, “Employee Benefit Plans,” for further details). |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | |||||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Recognized Location | |||||||
Gains and losses on cash flow hedges | ||||||||||
Foreign exchange contracts | $ | (2.9 | ) | $ | (10.0 | ) | Cost of sales | |||
Commodity contracts | (1.1 | ) | (2.5 | ) | Cost of sales | |||||
Interest rate swap contracts: Float-to-fixed | (0.6 | ) | (1.9 | ) | Interest Expense | |||||
(4.6 | ) | (14.4 | ) | Total before tax | ||||||
1.7 | 5.4 | Tax benefit | ||||||||
$ | (2.9 | ) | $ | (9.0 | ) | Net of tax | ||||
Amortization of pension and postretirement items | ||||||||||
Actuarial losses | $ | (1.9 | ) | $ | (5.8 | ) | (a) | |||
(1.9 | ) | (5.8 | ) | Total before tax | ||||||
0.5 | 1.5 | Tax benefit | ||||||||
$ | (1.4 | ) | $ | (4.3 | ) | Net of Tax | ||||
Total reclassifications for the period | $ | (4.3 | ) | $ | (13.3 | ) | Net of Tax | |||
(a) These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension cost (see Note 17, “Employee Benefit Plans,” for further details). |
|
|
|
(in millions) | Nine Months Ended September 30, 2016 | Year Ended December 31, 2015 | ||||||
Balance at beginning of period | $ | 43.9 | $ | 50.2 | ||||
Accruals for warranties issued during the period | 23.8 | 49.8 | ||||||
Settlements made (in cash or in kind) during the period | (22.1 | ) | (52.7 | ) | ||||
Currency translation | 0.5 | (3.4 | ) | |||||
Balance at end of period | $ | 46.1 | $ | 43.9 |
|
Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2016 | |||||||||||||||||||||||
Postretirement | Postretirement | |||||||||||||||||||||||
U.S. | Non-U.S. | Health and | U.S. | Non-U.S. | Health and | |||||||||||||||||||
Pension | Pension | Other | Pension | Pension | Other | |||||||||||||||||||
(in millions) | Plans | Plans | Plans | Plans | Plans | Plans | ||||||||||||||||||
Service cost - benefits earned during the period | $ | — | $ | 0.5 | $ | 0.1 | $ | — | $ | 1.4 | $ | 0.2 | ||||||||||||
Interest cost of projected benefit obligations | 1.7 | 0.6 | 0.4 | 5.6 | 2.8 | 1.3 | ||||||||||||||||||
Expected return on plan assets | (1.4 | ) | (0.5 | ) | — | (4.6 | ) | (2.2 | ) | — | ||||||||||||||
Amortization of actuarial net loss | 0.9 | 0.2 | — | 3.0 | 0.9 | — | ||||||||||||||||||
Net periodic benefit costs | 1.2 | 0.8 | 0.5 | 4.0 | 2.9 | 1.5 | ||||||||||||||||||
Net periodic benefit costs associated with MFS | — | — | — | 0.4 | 0.4 | 0.1 | ||||||||||||||||||
Net periodic benefit costs included in continuing operations | $ | 1.2 | $ | 0.8 | $ | 0.5 | $ | 3.6 | $ | 2.5 | $ | 1.4 |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | |||||||||||||||||||||||
Postretirement | Postretirement | |||||||||||||||||||||||
U.S. | Non-U.S. | Health and | U.S. | Non-U.S. | Health and | |||||||||||||||||||
Pension | Pension | Other | Pension | Pension | Other | |||||||||||||||||||
(in millions) | Plans | Plans | Plans | Plans | Plans | Plans | ||||||||||||||||||
Service cost - benefits earned during the period | $ | — | $ | 0.7 | $ | 0.1 | $ | — | $ | 2.1 | $ | 0.3 | ||||||||||||
Interest cost of projected benefit obligations | 2.3 | 2.2 | 0.5 | 7.0 | 6.6 | 1.5 | ||||||||||||||||||
Expected return on plan assets | (2.2 | ) | (1.9 | ) | — | (6.7 | ) | (5.7 | ) | — | ||||||||||||||
Amortization of actuarial net loss | 1.3 | 0.6 | — | 3.9 | 1.8 | 0.1 | ||||||||||||||||||
Net periodic benefit costs | 1.4 | 1.6 | 0.6 | 4.2 | 4.8 | 1.9 | ||||||||||||||||||
Net periodic benefit costs associated with MFS | 0.1 | 0.6 | — | 0.3 | 1.7 | — | ||||||||||||||||||
Net periodic benefit costs included in continuing operations | $ | 1.3 | $ | 1.0 | $ | 0.6 | $ | 3.9 | $ | 3.1 | $ | 1.9 |
|
Restructuring Reserve Balance as of December 31, 2015 | Restructuring Expenses | Use of Reserve | Restructuring Reserve Balance as of September 30, 2016 | ||||||||||||
Total | $ | 6.5 | $ | 17.1 | $ | 13.4 | $ | 10.2 |
|
|
|
Three Months Ended March 31, 2016 | Three Months Ended March 31, 2015 | ||||||||||||||
As revised | As previously presented | As revised | As previously presented | ||||||||||||
Loss on debt extinguishment | $ | (76.3 | ) | $ | (72.0 | ) | $ | — | $ | — | |||||
Loss from continuing operations before taxes on income | (82.8 | ) | (78.5 | ) | (32.9 | ) | (32.9 | ) | |||||||
Provision (benefit) for taxes on income | 121.5 | 122.3 | (9.5 | ) | (7.4 | ) | |||||||||
Loss from continuing operations | (204.3 | ) | (200.8 | ) | (23.4 | ) | (25.5 | ) | |||||||
Discontinued operations: | |||||||||||||||
(Loss) income from discontinued operations, net of income taxes | (3.2 | ) | (3.2 | ) | 15.0 | 17.1 | |||||||||
Net loss | $ | (207.5 | ) | $ | (204.0 | ) | $ | (8.4 | ) | $ | (8.4 | ) | |||
Loss per common share - basic and diluted | |||||||||||||||
Loss from continuing operations | $ | (1.50 | ) | $ | (1.47 | ) | $ | (0.17 | ) | $ | (0.19 | ) | |||
(Loss) income from discontinued operations | (0.02 | ) | (0.02 | ) | 0.11 | 0.13 | |||||||||
Loss per common share | $ | (1.52 | ) | $ | (1.49 | ) | $ | (0.06 | ) | $ | (0.06 | ) |
|
Major classes of line items constituting earnings from discontinued operations before income taxes related to MFS | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
(in millions) | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net sales | $ | — | $ | 425.3 | $ | 219.6 | $ | 1,178.4 | ||||||||
Cost of sales | — | 289.5 | 141.5 | 807.9 | ||||||||||||
Engineering, selling and administrative expenses | — | 66.8 | 48.3 | 207.9 | ||||||||||||
Amortization expense | — | 7.8 | 5.2 | 23.5 | ||||||||||||
Restructuring expense | — | 0.8 | 0.3 | 1.2 | ||||||||||||
Separation expense | — | 10.0 | 27.7 | 19.8 | ||||||||||||
Other | — | — | — | 0.5 | ||||||||||||
Total operating costs and expenses | — | 374.9 | 223.0 | 1,060.8 | ||||||||||||
(Loss) earnings from operations | — | 50.4 | (3.4 | ) | 117.6 | |||||||||||
Other (expense) income | — | 1.2 | (1.8 | ) | 3.4 | |||||||||||
(Loss) earnings from discontinued operations before income taxes | — | 51.6 | (5.2 | ) | 121.0 | |||||||||||
(Benefit) provision for taxes on earnings | 1.8 | 17.2 | 0.5 | 41.9 | ||||||||||||
(Loss) earnings from discontinued operations, net of income taxes | $ | (1.8 | ) | $ | 34.4 | $ | (5.7 | ) | $ | 79.1 |
Carrying amounts of major classes of assets and liabilities included as part of discontinued operations related to MFS | |||||
(in millions) | December 31, 2015 | ||||
Assets | |||||
Cash and temporary investments | $ | 31.9 | |||
Restricted cash | 0.6 | ||||
Accounts receivable - net | 63.8 | ||||
Inventories - net | 145.9 | ||||
Other current assets | 12.0 | ||||
Property, plant and equipment - net | 116.3 | ||||
Goodwill | 845.8 | ||||
Other intangible assets - net | 519.5 | ||||
Other long-term assets | 16.2 | ||||
Long-term assets held for sale | 3.7 | ||||
Total major classes of assets of discontinued operations | $ | 1,755.7 | |||
Liabilities | |||||
Accounts payable and accrued expenses | $ | 271.6 | |||
Current portion of long-term debt | 0.4 | ||||
Other current liabilities | 40.0 | ||||
Long-term debt | 2.3 | ||||
Deferred income taxes | 167.9 | ||||
Pension | 29.3 | ||||
Postretirement health and other benefit obligations | 3.0 | ||||
Other non-current liabilities | 17.3 | ||||
Total major classes of liabilities of discontinued operations | $ | 531.8 |
|
Fair Value as of September 30, 2016 | |||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Current Assets: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 0.2 | $ | — | $ | 0.2 | |||||||
Total current assets at fair value | $ | — | $ | 0.2 | $ | — | $ | 0.2 | |||||||
Current Liabilities: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 5.8 | $ | — | $ | 5.8 | |||||||
Commodity contracts | — | 0.2 | — | 0.2 | |||||||||||
Total current liabilities at fair value | $ | — | $ | 6.0 | $ | — | $ | 6.0 |
Fair Value as of December 31, 2015 | |||||||||||||||
(in millions) | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Current Assets: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 0.3 | $ | — | $ | 0.3 | |||||||
Total current assets at fair value | $ | — | $ | 0.3 | $ | — | $ | 0.3 | |||||||
Current Liabilities: | |||||||||||||||
Foreign currency exchange contracts | $ | — | $ | 1.1 | $ | — | $ | 1.1 | |||||||
Commodity contracts | — | 0.7 | — | 0.7 | |||||||||||
Interest rate swap contracts: Float-to-fixed | — | 1.7 | — | 1.7 | |||||||||||
Total current liabilities at fair value | $ | — | $ | 3.5 | $ | — | $ | 3.5 | |||||||
Non-current Liabilities: | |||||||||||||||
Interest rate swap contracts: Float-to-fixed | $ | — | $ | 0.6 | $ | — | $ | 0.6 | |||||||
Foreign currency exchange contracts | — | 0.1 | — | 0.1 | |||||||||||
Total non-current liabilities at fair value | $ | — | $ | 0.7 | $ | — | $ | 0.7 |
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities |
Level 2 | Unadjusted quoted prices in active markets for similar assets or liabilities, or |
Unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active, or | |
Inputs other than quoted prices that are observable for the asset or liability | |
Level 3 | Unobservable inputs for the asset or liability |
|
Designated Hedging Instruments | ASSET DERIVATIVES | |||||||||
September 30, 2016 | December 31, 2015 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives designated as hedging instruments | ||||||||||
Foreign exchange contracts | Other current assets | $ | 0.2 | $ | 0.3 | |||||
Total derivatives designated as hedging instruments | $ | 0.2 | $ | 0.3 |
Total asset derivatives | $ | 0.2 | $ | 0.3 |
LIABILITY DERIVATIVES | ||||||||||
September 30, 2016 | December 31, 2015 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives designated as hedging instruments | ||||||||||
Foreign exchange contracts | Accounts payable and accrued expenses | $ | 0.4 | $ | 0.2 | |||||
Commodity contracts | Accounts payable and accrued expenses | 0.2 | 0.7 | |||||||
Interest rate swap contracts: Float-to-fixed | Accounts payable and accrued expenses | — | 1.7 | |||||||
Foreign exchange contracts | Other non-current liabilities | — | 0.1 | |||||||
Interest rate swap contracts: Float-to-fixed | Other non-current liabilities | — | 0.6 | |||||||
Total derivatives designated as hedging instruments | $ | 0.6 | $ | 3.3 |
LIABILITY DERIVATIVES | ||||||||||
September 30, 2016 | December 31, 2015 | |||||||||
(in millions) | Balance Sheet Location | Fair Value | ||||||||
Derivatives NOT designated as hedging instruments | ||||||||||
Foreign exchange contracts | Accounts payable and accrued expenses | $ | 5.4 | $ | 0.9 | |||||
Total derivatives NOT designated as hedging instruments | $ | 5.4 | $ | 0.9 | ||||||
Total liability derivatives | $ | 6.0 | $ | 4.2 |
Designated Hedging Instruments | Units Hedged | |||||||||
Commodity | September 30, 2016 | December 31, 2015 | Unit | Type | ||||||
Natural Gas | 62,875 | 175,617 | MMBtu | Cash Flow | ||||||
Steel | 4,585 | 4,811 | Tons | Cash Flow |
Designated Hedging Instruments | Units Hedged | |||||||
Short Currency | September 30, 2016 | December 31, 2015 | Type | |||||
Australian Dollar | 3,598,634 | — | Cash Flow | |||||
European Euro | 21,875,317 | — | Cash Flow | |||||
South Korean Won | 496,671,700 | 1,533,257,930 | Cash Flow | |||||
Singapore Dollar | 1,800,000 | 1,800,000 | Cash Flow | |||||
British Pound | 191,411 | — | Cash Flow | |||||
Japanese Yen | 133,928,500 | 245,915,700 | Cash Flow |
Non Designated Hedging Instruments | Units Hedged | ||||||||||
Short Currency | September 30, 2016 | December 31, 2015 | Recognized Location | Purpose | |||||||
European Euro | — | 20,490,320 | Other income, net | Accounts Payable and Receivable Settlement | |||||||
United States Dollar | 170,000 | 17,321,106 | Other income, net | Accounts Payable and Receivable Settlement | |||||||
Japanese Yen | — | 70,518,463 | Other income, net | Accounts Payable and Receivable Settlement | |||||||
British Pound | 27,284 | 4,840,238 | Other income, net | Accounts Payable and Receivable Settlement | |||||||
Singapore Dollar | 800,000 | 500,000 | Other income, net | Accounts Payable and Receivable Settlement |
|
(in millions) | September 30, 2016 | December 31, 2015 | ||||||
Inventories: | ||||||||
Raw materials | $ | 125.3 | $ | 155.3 | ||||
Work-in-process | 134.3 | 116.3 | ||||||
Finished goods | 312.7 | 251.7 | ||||||
Total inventories | 572.3 | 523.3 | ||||||
Excess and obsolete inventory reserve | (43.2 | ) | (34.1 | ) | ||||
Net inventories at FIFO cost | 529.1 | 489.2 | ||||||
Excess of FIFO costs over LIFO value | (32.8 | ) | (36.6 | ) | ||||
Inventories — net | $ | 496.3 | $ | 452.6 |
|
(in millions) | Total | |||
Balance as of December 31, 2015 | $ | 306.5 | ||
Foreign currency impact | 3.3 | |||
Balance as of September 30, 2016 | $ | 309.8 |
September 30, 2016 | December 31, 2015 | |||||||||||||||||||||||
(in millions) | Gross Carrying Amount | Accumulated Amortization | Net Book Value | Gross Carrying Amount | Accumulated Amortization | Net Book Value | ||||||||||||||||||
Trademarks and tradenames | $ | 95.8 | $ | — | $ | 95.8 | $ | 94.2 | $ | — | $ | 94.2 | ||||||||||||
Customer relationships | 10.4 | (7.7 | ) | 2.7 | 10.4 | (7.1 | ) | 3.3 | ||||||||||||||||
Patents | 29.6 | (28.1 | ) | 1.5 | 29.1 | (26.6 | ) | 2.5 | ||||||||||||||||
Engineering drawings | 10.3 | (10.1 | ) | 0.2 | 10.2 | (9.3 | ) | 0.9 | ||||||||||||||||
Distribution network | 18.7 | — | 18.7 | 18.4 | — | 18.4 | ||||||||||||||||||
Other intangibles | 0.3 | (0.3 | ) | — | 0.3 | (0.3 | ) | — | ||||||||||||||||
Total | $ | 165.1 | $ | (46.2 | ) | $ | 118.9 | $ | 162.6 | $ | (43.3 | ) | $ | 119.3 |
|
(in millions) | September 30, 2016 | December 31, 2015 | ||||||
Trade accounts payable | $ | 184.3 | $ | 268.5 | ||||
Employee related expenses | 30.2 | 35.0 | ||||||
Accrued vacation | 23.4 | 25.1 | ||||||
Miscellaneous accrued expenses | 112.4 | 107.7 | ||||||
Total | $ | 350.3 | $ | 436.3 |
|
(in millions) | September 30, 2016 | December 31, 2015 | ||||||
Revolving credit facility | $ | 20.0 | $ | — | ||||
Term loan A | — | 312.8 | ||||||
Term loan B | — | 119.5 | ||||||
Senior notes due 2020 | — | 613.1 | ||||||
Senior notes due 2022 | — | 299.2 | ||||||
Senior secured second lien notes due 2021 | 249.2 | — | ||||||
Other | 43.3 | 66.3 | ||||||
Deferred financing costs | (4.2 | ) | (13.3 | ) | ||||
Total debt | 308.3 | 1,397.6 | ||||||
Short-term borrowings and current portion of long-term debt | (15.3 | ) | (67.2 | ) | ||||
Long-term debt | $ | 293.0 | $ | 1,330.4 |
Start Date (on or after) | End Date (prior to) | Percentage | |
2/15/2019 | 2/15/2020 | 106.375 | % |
2/15/2020 | 8/15/2020 | 103.188 | % |
8/15/2020 | 8/15/2021 | 100.000 | % |
|
(in millions) | Retained Earnings | |||
Balance at December 31, 2015 | $ | 539.5 | ||
Net loss | (352.4 | ) | ||
Distribution of MFS | 51.2 | |||
Balance at September 30, 2016 | $ | 238.3 |
(in millions) | Retained Earnings | |||
Balance at December 31, 2014 | $ | 486.9 | ||
Net income | 19.7 | |||
Balance at September 30, 2015 | $ | 506.6 |
(in millions) | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Foreign Currency Translation | Total | ||||||||||||
Balance at December 31, 2015 | $ | (3.8 | ) | $ | (82.6 | ) | $ | (121.4 | ) | $ | (207.8 | ) | ||||
Other comprehensive (loss) income before reclassifications | (2.7 | ) | — | 49.2 | 46.5 | |||||||||||
Amounts reclassified from accumulated other comprehensive income | 4.3 | 1.2 | — | 5.5 | ||||||||||||
Net current period other comprehensive income | 1.6 | 1.2 | 49.2 | 52.0 | ||||||||||||
Distribution of MFS | 2.1 | 44.5 | 2.1 | 48.7 | ||||||||||||
Balance at March 31, 2016 | (0.1 | ) | (36.9 | ) | (70.1 | ) | (107.1 | ) | ||||||||
Other comprehensive loss before reclassifications | — | — | (17.4 | ) | (17.4 | ) | ||||||||||
Amounts reclassified from accumulated other comprehensive (loss) income | (0.1 | ) | 1.2 | — | 1.1 | |||||||||||
Net current period other comprehensive (loss) income | (0.1 | ) | 1.2 | (17.4 | ) | (16.3 | ) | |||||||||
Balance at June 30, 2016 | (0.2 | ) | (35.7 | ) | (87.5 | ) | (123.4 | ) | ||||||||
Other comprehensive income (loss) before reclassifications | — | — | 5.7 | 5.7 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income | 0.2 | 1.1 | — | 1.3 | ||||||||||||
Net current period other comprehensive income | 0.2 | 1.1 | 5.7 | 7.0 | ||||||||||||
Balance at September 30, 2016 | $ | — | $ | (34.6 | ) | $ | (81.8 | ) | $ | (116.4 | ) |
(in millions) | Gains and Losses on Cash Flow Hedges | Pension & Postretirement | Foreign Currency Translation | Total | ||||||||||||
Balance at December 31, 2014 | $ | (6.3 | ) | $ | (95.0 | ) | $ | (29.2 | ) | $ | (130.5 | ) | ||||
Other comprehensive loss before reclassifications | (6.9 | ) | — | (62.8 | ) | (69.7 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income | 2.8 | 1.4 | — | 4.2 | ||||||||||||
Net current period other comprehensive (loss) income | (4.1 | ) | 1.4 | (62.8 | ) | (65.5 | ) | |||||||||
Balance at March 31, 2015 | (10.4 | ) | (93.6 | ) | (92.0 | ) | (196.0 | ) | ||||||||
Other comprehensive income before reclassifications | 1.0 | — | 8.6 | 9.6 | ||||||||||||
Amounts reclassified from accumulated other comprehensive income | 3.3 | 1.4 | — | 4.7 | ||||||||||||
Net current period other comprehensive income | 4.3 | 1.4 | 8.6 | 14.3 | ||||||||||||
Balance at June 30, 2015 | (6.1 | ) | (92.2 | ) | (83.4 | ) | (181.7 | ) | ||||||||
Other comprehensive income (loss) before reclassifications | (3.2 | ) | — | (18.5 | ) | (21.7 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive income | 2.9 | 1.4 | — | 4.3 | ||||||||||||
Net current period other comprehensive (loss) income | (0.3 | ) | 1.4 | (18.5 | ) | (17.4 | ) | |||||||||
Balance at September 30, 2015 | $ | (6.4 | ) | $ | (90.8 | ) | $ | (101.9 | ) | $ | (199.1 | ) |
Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2016 | |||||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Recognized Location | |||||||
Gains and losses on cash flow hedges | ||||||||||
Commodity contracts | $ | (0.2 | ) | $ | (1.2 | ) | Cost of sales | |||
Interest rate swap contracts: Float-to-fixed | — | (4.3 | ) | Interest expense | ||||||
(0.2 | ) | (5.5 | ) | Total before tax | ||||||
— | 1.1 | Tax benefit | ||||||||
$ | (0.2 | ) | $ | (4.4 | ) | Net of tax | ||||
Amortization of pension and postretirement items | ||||||||||
Actuarial losses | $ | (1.1 | ) | $ | (3.5 | ) | (a) | |||
(1.1 | ) | (3.5 | ) | Total before tax | ||||||
— | — | Tax benefit | ||||||||
$ | (1.1 | ) | $ | (3.5 | ) | Net of tax | ||||
Total reclassifications for the period | $ | (1.3 | ) | $ | (7.9 | ) | Net of tax | |||
(a) These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension cost (see Note 17, “Employee Benefit Plans,” for further details). |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | |||||||||
(in millions) | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | Recognized Location | |||||||
Gains and losses on cash flow hedges | ||||||||||
Foreign exchange contracts | $ | (2.9 | ) | $ | (10.0 | ) | Cost of sales | |||
Commodity contracts | (1.1 | ) | (2.5 | ) | Cost of sales | |||||
Interest rate swap contracts: Float-to-fixed | (0.6 | ) | (1.9 | ) | Interest Expense | |||||
(4.6 | ) | (14.4 | ) | Total before tax | ||||||
1.7 | 5.4 | Tax benefit | ||||||||
$ | (2.9 | ) | $ | (9.0 | ) | Net of tax | ||||
Amortization of pension and postretirement items | ||||||||||
Actuarial losses | $ | (1.9 | ) | $ | (5.8 | ) | (a) | |||
(1.9 | ) | (5.8 | ) | Total before tax | ||||||
0.5 | 1.5 | Tax benefit | ||||||||
$ | (1.4 | ) | $ | (4.3 | ) | Net of Tax | ||||
Total reclassifications for the period | $ | (4.3 | ) | $ | (13.3 | ) | Net of Tax | |||
(a) These accumulated other comprehensive income (loss) components are included in the computation of net periodic pension cost (see Note 17, “Employee Benefit Plans,” for further details). |
|
(in millions) | Nine Months Ended September 30, 2016 | Year Ended December 31, 2015 | ||||||
Balance at beginning of period | $ | 43.9 | $ | 50.2 | ||||
Accruals for warranties issued during the period | 23.8 | 49.8 | ||||||
Settlements made (in cash or in kind) during the period | (22.1 | ) | (52.7 | ) | ||||
Currency translation | 0.5 | (3.4 | ) | |||||
Balance at end of period | $ | 46.1 | $ | 43.9 |
|
Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2016 | |||||||||||||||||||||||
Postretirement | Postretirement | |||||||||||||||||||||||
U.S. | Non-U.S. | Health and | U.S. | Non-U.S. | Health and | |||||||||||||||||||
Pension | Pension | Other | Pension | Pension | Other | |||||||||||||||||||
(in millions) | Plans | Plans | Plans | Plans | Plans | Plans | ||||||||||||||||||
Service cost - benefits earned during the period | $ | — | $ | 0.5 | $ | 0.1 | $ | — | $ | 1.4 | $ | 0.2 | ||||||||||||
Interest cost of projected benefit obligations | 1.7 | 0.6 | 0.4 | 5.6 | 2.8 | 1.3 | ||||||||||||||||||
Expected return on plan assets | (1.4 | ) | (0.5 | ) | — | (4.6 | ) | (2.2 | ) | — | ||||||||||||||
Amortization of actuarial net loss | 0.9 | 0.2 | — | 3.0 | 0.9 | — | ||||||||||||||||||
Net periodic benefit costs | 1.2 | 0.8 | 0.5 | 4.0 | 2.9 | 1.5 | ||||||||||||||||||
Net periodic benefit costs associated with MFS | — | — | — | 0.4 | 0.4 | 0.1 | ||||||||||||||||||
Net periodic benefit costs included in continuing operations | $ | 1.2 | $ | 0.8 | $ | 0.5 | $ | 3.6 | $ | 2.5 | $ | 1.4 |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | |||||||||||||||||||||||
Postretirement | Postretirement | |||||||||||||||||||||||
U.S. | Non-U.S. | Health and | U.S. | Non-U.S. | Health and | |||||||||||||||||||
Pension | Pension | Other | Pension | Pension | Other | |||||||||||||||||||
(in millions) | Plans | Plans | Plans | Plans | Plans | Plans | ||||||||||||||||||
Service cost - benefits earned during the period | $ | — | $ | 0.7 | $ | 0.1 | $ | — | $ | 2.1 | $ | 0.3 | ||||||||||||
Interest cost of projected benefit obligations | 2.3 | 2.2 | 0.5 | 7.0 | 6.6 | 1.5 | ||||||||||||||||||
Expected return on plan assets | (2.2 | ) | (1.9 | ) | — | (6.7 | ) | (5.7 | ) | — | ||||||||||||||
Amortization of actuarial net loss | 1.3 | 0.6 | — | 3.9 | 1.8 | 0.1 | ||||||||||||||||||
Net periodic benefit costs | 1.4 | 1.6 | 0.6 | 4.2 | 4.8 | 1.9 | ||||||||||||||||||
Net periodic benefit costs associated with MFS | 0.1 | 0.6 | — | 0.3 | 1.7 | — | ||||||||||||||||||
Net periodic benefit costs included in continuing operations | $ | 1.3 | $ | 1.0 | $ | 0.6 | $ | 3.9 | $ | 3.1 | $ | 1.9 |
|
Restructuring Reserve Balance as of December 31, 2015 | Restructuring Expenses | Use of Reserve | Restructuring Reserve Balance as of September 30, 2016 | ||||||||||||
Total | $ | 6.5 | $ | 17.1 | $ | 13.4 | $ | 10.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|