Table 2. Adjusted EBITDA from continuing operations (in thousands) (unaudited) |
||||||||||||||||||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||||||
|
|
October 1,
|
|
October 2,
|
|
October 1,
|
|
October 2,
|
||||||||||||
Adjusted EBITDA from continuing operations |
|
|
|
|
|
|
|
|
||||||||||||
Consolidated Results |
|
|
|
|
|
|
|
|
||||||||||||
Sales from continuing operations |
|
$ |
179,836 |
|
|
|
$ |
213,959 |
|
|
|
$ |
533,846 |
|
|
|
$ |
599,171 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings (loss) from continuing operations, net of tax |
|
14,667 |
|
|
|
(38,507 |
) |
|
|
34,507 |
|
|
|
(39,014 |
) |
|
||||
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense, net |
|
3,646 |
|
|
|
5,327 |
|
|
|
12,232 |
|
|
|
14,382 |
|
|
||||
Income tax expense (benefit) |
|
4,447 |
|
|
|
679 |
|
|
|
10,156 |
|
|
|
(1,022 |
) |
|
||||
Non-service pension and post retirement benefit income |
|
(6,612 |
) |
|
|
(4,063 |
) |
|
|
(19,832 |
) |
|
|
(12,188 |
) |
|
||||
Other (income) expense, net |
|
(172 |
) |
|
|
(534 |
) |
|
|
275 |
|
|
|
(424 |
) |
|
||||
Depreciation and amortization |
|
9,083 |
|
|
|
12,390 |
|
|
|
27,474 |
|
|
|
32,204 |
|
|
||||
Other Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||
Non cash, non tax goodwill impairment charge |
|
— |
|
|
|
50,307 |
|
|
|
— |
|
|
|
50,307 |
|
|
||||
Restructuring and severance costs |
|
2,611 |
|
|
|
1,541 |
|
|
|
5,479 |
|
|
|
7,820 |
|
|
||||
Cost associated with corporate development activities |
|
136 |
|
|
|
1,866 |
|
|
|
551 |
|
|
|
4,332 |
|
|
||||
Bal Seal acquisition costs |
|
— |
|
|
|
14 |
|
|
|
— |
|
|
|
8,461 |
|
|
||||
Cost of acquired Bal Seal retention plans |
|
— |
|
|
|
5,703 |
|
|
|
— |
|
|
|
17,110 |
|
|
||||
Inventory step-up associated with Bal Seal acquisition |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,355 |
|
|
||||
Costs from transition services agreement |
|
24 |
|
|
|
3,019 |
|
|
|
1,728 |
|
|
|
11,532 |
|
|
||||
Income from transition services agreement |
|
(14 |
) |
|
|
(1,829 |
) |
|
|
(931 |
) |
|
|
(7,853 |
) |
|
||||
Senior leadership transition |
|
— |
|
|
|
280 |
|
|
|
— |
|
|
|
280 |
|
|
||||
Reversal of employee tax-related matters in foreign operations |
|
— |
|
|
|
(648 |
) |
|
|
— |
|
|
|
(1,859 |
) |
|
||||
Reversal of environmental accrual at GRW |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(264 |
) |
|
||||
Loss (gain) on sale of business |
|
— |
|
|
|
— |
|
|
|
234 |
|
|
|
(493 |
) |
|
||||
Adjustments |
|
$ |
13,149 |
|
|
|
$ |
74,052 |
|
|
|
$ |
37,366 |
|
|
|
$ |
124,680 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Adjusted EBITDA from continuing operations |
|
$ |
27,816 |
|
|
|
$ |
35,545 |
|
|
|
$ |
71,873 |
|
|
|
$ |
85,666 |
|
|
Adjusted EBITDA margin |
|
15.5 |
|
% |
|
16.6 |
|
% |
|
13.5 |
|
% |
|
14.3 |
|
% |