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 24, 2016. | |
KADANT INC. | ||
Date: February 24, 2016 | By | /s/ Michael J. McKenney |
Michael J. McKenney Senior Vice President and Chief Financial Officer |
• | GAAP diluted earnings per share (EPS) from continuing operations increased 15% to $0.94 in the fourth quarter of 2015 compared to $0.82 in the fourth quarter of 2014. The fourth quarter of 2015 included a $0.10 unfavorable effect of foreign currency translation compared to the fourth quarter of 2014. Guidance was $0.79 to $0.82. |
• | Adjusted diluted EPS increased 17% to a record $0.95 in the fourth quarter of 2015 compared to $0.81 in the fourth quarter of 2014. |
• | GAAP diluted EPS from continuing operations increased 21% to a record $3.09 in 2015 compared to $2.56 in 2014. The 2015 period included a $0.34 unfavorable effect of foreign currency translation. Adjusted diluted EPS increased 13% to a record $3.13 in 2015 compared to $2.78 in 2014. |
• | Net income from continuing operations increased 14% to $10 million in the fourth quarter of 2015 compared to $9 million in the fourth quarter of 2014 and increased 20% to a record $34 million in 2015 compared to $29 million in 2014. |
• | Adjusted EBITDA increased 16% to a record $17 million in the fourth quarter of 2015 compared to the fourth quarter of 2014 and increased 9% to a record $62 million in 2015 compared to 2014. |
• | Revenue increased 2% to a record $108 million in the fourth quarter of 2015 compared to $105 million in the fourth quarter of 2014, including an $8 million, or 8%, decrease from the unfavorable effect of foreign currency translation. Excluding the foreign currency translation effect, revenue increased 10% in the fourth quarter of 2015 compared to the fourth quarter of 2014. |
• | For 2015, revenue decreased 3% to $390 million compared to a record $402 million in 2014, including a 2% increase from an acquisition and a $32 million, or 8%, decrease from the unfavorable effect of foreign currency translation. Excluding the acquisition and foreign currency translation effect, revenue increased 3% in 2015 compared to 2014. |
• | Bookings were $76 million in the fourth quarter of 2015, which included new orders of $92 million and a booking reversal of $16 million due to uncertainty regarding financing for a project in China that was originally recorded in 2014. Bookings in the fourth quarter of 2015 also included a $7 million unfavorable effect of foreign currency translation. Excluding the booking reversal and |
• | For 2015, bookings were $376 million, which included new orders of $392 million and a booking reversal of $16 million. Bookings in 2015 also included a $34 million unfavorable effect of foreign currency translation and $7 million from an acquisition. Excluding the acquisition, booking reversal, and foreign currency translation effect, bookings decreased 3% in 2015 compared to 2014. |
• | Cash flows from continuing operations decreased 33% to $12 million in the fourth quarter of 2015 compared to $18 million in the fourth quarter of 2014, and decreased 22% to $38 million in 2015 compared to a record $49 million in 2014. Net cash (cash less debt) was $36 million at the end of 2015. |
Adjusted Net Income and Adjusted Diluted EPS Reconciliation (non-GAAP) | Three Months Ended Jan. 2, 2016 | Three Months Ended Jan. 3, 2015 | ||||||||||||||
($ in millions) | Diluted EPS | ($ in millions) | Diluted EPS | |||||||||||||
Net Income and Diluted EPS Attributable to Kadant, as reported | $ | 10.4 | $ | 0.94 | $ | 9.1 | $ | 0.82 | ||||||||
Adjustments for the following: | ||||||||||||||||
Restructuring costs (income), net of tax | 0.1 | 0.01 | (0.1 | ) | (0.01 | ) | ||||||||||
Adjusted Net Income and Adjusted Diluted EPS | $ | 10.5 | $ | 0.95 | $ | 9.0 | $ | 0.81 |
Bookings ($ in millions) | Three Months Ended | ||||||||||||||
Jan. 2, 2016 | Jan. 3, 2015 | Change | % Change | ||||||||||||
Bookings, as reported | $ | 75.5 | $ | 103.0 | $ | (27.5 | ) | (27 | )% | ||||||
Adjustments for the following: | |||||||||||||||
Booking reversal | 16.1 | — | 16.1 | 16 | % | ||||||||||
Effect of foreign currency translation | 7.2 | — | 7.2 | 7 | % | ||||||||||
Bookings, as adjusted | $ | 98.8 | $ | 103.0 | $ | (4.2 | ) | (4 | )% |
Adjusted Net Income and Adjusted Diluted EPS Reconciliation (non-GAAP) | Twelve Months Ended Jan. 2, 2016 | Twelve Months Ended Jan. 3, 2015 | ||||||||||||||
($ in millions) | Diluted EPS | ($ in millions) | Diluted EPS | |||||||||||||
Net Income and Diluted EPS Attributable to Kadant, as reported | $ | 34.4 | $ | 3.10 | $ | 28.7 | $ | 2.56 | ||||||||
Income from discontinued operation | (0.1 | ) | (0.01 | ) | — | — | ||||||||||
Income and Diluted EPS from Continuing Operations, as reported | 34.3 | 3.09 | 28.7 | 2.56 | ||||||||||||
Adjustments for the following: | ||||||||||||||||
Amortization of acquired profit in inventory and backlog, net of tax | 0.1 | 0.01 | 1.9 | 0.17 | ||||||||||||
Restructuring costs, net of tax | 0.4 | 0.03 | 0.6 | 0.05 | ||||||||||||
Adjusted Net Income and Adjusted Diluted EPS | $ | 34.8 | $ | 3.13 | $ | 31.2 | $ | 2.78 |
Bookings ($ in millions) | Twelve Months Ended | ||||||||||||||
Jan. 2, 2016 | Jan. 3, 2015 | Change | % Change | ||||||||||||
Bookings, as reported | $ | 376.1 | $ | 433.1 | $ | (57.0 | ) | (13 | )% | ||||||
Adjustments for the following: | |||||||||||||||
Acquisition | (7.0 | ) | — | (7.0 | ) | (2 | )% | ||||||||
Booking reversal | 16.1 | — | 16.1 | 4 | % | ||||||||||
Effect of foreign currency translation | 33.6 | — | 33.6 | 8 | % | ||||||||||
Bookings, as adjusted | $ | 418.8 | $ | 433.1 | $ | (14.3 | ) | (3 | )% |
• | Pre-tax restructuring costs of $0.2 million in the fourth quarter of 2015 and pre-tax restructuring benefit of $0.1 million in the fourth quarter of 2014. |
• | Pre-tax restructuring costs of $0.5 million and $0.8 million in 2015 and 2014, respectively. |
• | Pre-tax expense of $0.2 million and $2.6 million related to acquired inventory and backlog in 2015 and 2014, respectively. |
• | Restructuring costs of $0.1 million in the fourth quarter of 2015 ($0.2 million net of tax of $0.1 million) and restructuring benefit of $0.1 million in the fourth quarter of 2014. |
• | Restructuring costs of $0.4 million ($0.5 million net of tax of $ 0.1 million) in 2015 and restructuring costs of $0.6 million ($0.8 million net of tax of $0.2 million) in 2014. |
• | Expense related to acquired inventory and backlog of $0.1 million ($0.2 million net of tax of $0.1 million) and $1.9 million ($2.6 million net of tax of $0.7 million) in 2015 and 2014, respectively. |
Financial Highlights (unaudited) | ||||||||||||||||||
(In thousands, except per share amounts and percentages) | ||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||
Consolidated Statement of Income | Jan. 2, 2016 | Jan. 3, 2015 | Jan. 2, 2016 | Jan. 3, 2015 | ||||||||||||||
Revenues | $ | 107,600 | $ | 105,206 | $ | 390,107 | $ | 402,127 | ||||||||||
Costs and Operating Expenses: | ||||||||||||||||||
Cost of revenues | 61,207 | 58,207 | 209,982 | 223,754 | ||||||||||||||
Selling, general, and administrative expenses | 30,324 | 33,377 | 122,814 | 129,319 | ||||||||||||||
Research and development expenses | 1,430 | 1,467 | 6,677 | 6,163 | ||||||||||||||
Restructuring costs (income) | 215 | (123 | ) | 515 | 805 | |||||||||||||
93,176 | 92,928 | 339,988 | 360,041 | |||||||||||||||
Operating Income | 14,424 | 12,278 | 50,119 | 42,086 | ||||||||||||||
Interest Income | 50 | 52 | 200 | 398 | ||||||||||||||
Interest Expense | (247 | ) | (200 | ) | (948 | ) | (966 | ) | ||||||||||
Income from Continuing Operations before Provision | ||||||||||||||||||
for Income Taxes | 14,227 | 12,130 | 49,371 | 41,518 | ||||||||||||||
Provision for Income Taxes | 3,798 | 2,979 | 14,762 | 12,447 | ||||||||||||||
Income from Continuing Operations | 10,429 | 9,151 | 34,609 | 29,071 | ||||||||||||||
Income (Loss) from Discontinued Operation, Net of Tax | 18 | (5 | ) | 74 | (23 | ) | ||||||||||||
Net Income | 10,447 | 9,146 | 34,683 | 29,048 | ||||||||||||||
Net Income Attributable to Noncontrolling Interest | (62 | ) | (45 | ) | (294 | ) | (389 | ) | ||||||||||
Net Income Attributable to Kadant | $ | 10,385 | $ | 9,101 | $ | 34,389 | $ | 28,659 | ||||||||||
Amounts Attributable to Kadant: | ||||||||||||||||||
Income from Continuing Operations | $ | 10,367 | $ | 9,106 | $ | 34,315 | $ | 28,682 | ||||||||||
Income (Loss) from Discontinued Operation, Net of Tax | 18 | (5 | ) | 74 | (23 | ) | ||||||||||||
Net Income Attributable to Kadant | $ | 10,385 | $ | 9,101 | $ | 34,389 | $ | 28,659 | ||||||||||
Earnings per Share from Continuing Operations | ||||||||||||||||||
Attributable to Kadant: | ||||||||||||||||||
Basic | $ | 0.96 | $ | 0.84 | $ | 3.16 | $ | 2.61 | ||||||||||
Diluted | $ | 0.94 | $ | 0.82 | $ | 3.09 | $ | 2.56 | ||||||||||
Earnings per Share Attributable to Kadant: | ||||||||||||||||||
Basic | $ | 0.96 | $ | 0.84 | $ | 3.16 | $ | 2.61 | ||||||||||
Diluted | $ | 0.94 | $ | 0.82 | $ | 3.10 | $ | 2.56 | ||||||||||
Weighted Average Shares: | ||||||||||||||||||
Basic | 10,767 | 10,873 | 10,867 | 10,988 | ||||||||||||||
Diluted | 11,021 | 11,146 | 11,094 | 11,210 | ||||||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | Increase | of Currency | ||||||||||||||||
Revenues by Product Line | Jan. 2, 2016 | Jan. 3, 2015 | (Decrease) | Translation (a,b) | ||||||||||||||
Stock-Preparation | $ | 46,716 | $ | 33,828 | $ | 12,888 | $ | 15,317 | ||||||||||
Doctoring, Cleaning, & Filtration | 24,379 | 30,497 | (6,118 | ) | (4,028 | ) | ||||||||||||
Fluid-Handling | 23,497 | 25,346 | (1,849 | ) | 281 | |||||||||||||
Papermaking Systems Segment | 94,592 | 89,671 | 4,921 | 11,570 | ||||||||||||||
Wood Processing Systems Segment | 10,477 | 12,057 | (1,580 | ) | 263 | |||||||||||||
Fiber-Based Products | 2,531 | 3,478 | (947 | ) | (947 | ) | ||||||||||||
$ | 107,600 | $ | 105,206 | $ | 2,394 | $ | 10,886 | |||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Twelve Months Ended | Increase | of Currency | ||||||||||||||||
Jan. 2, 2016 | Jan. 3, 2015 | (Decrease) | Translation (a,b) | |||||||||||||||
Stock-Preparation | $ | 148,341 | $ | 127,496 | $ | 20,845 | $ | 28,883 | ||||||||||
Doctoring, Cleaning, & Filtration | 101,523 | 117,389 | (15,866 | ) | (7,409 | ) | ||||||||||||
Fluid-Handling | 92,797 | 103,314 | (10,517 | ) | (603 | ) | ||||||||||||
Papermaking Systems Segment | 342,661 | 348,199 | (5,538 | ) | 20,871 | |||||||||||||
Wood Processing Systems Segment | 36,387 | 41,647 | (5,260 | ) | 582 | |||||||||||||
Fiber-Based Products | 11,059 | 12,281 | (1,222 | ) | (1,222 | ) | ||||||||||||
$ | 390,107 | $ | 402,127 | $ | (12,020 | ) | $ | 20,231 | ||||||||||
Increase | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | of Currency | |||||||||||||||||
Sequential Revenues by Product Line | Jan. 2, 2016 | Oct. 3, 2015 | Increase | Translation (a,b) | ||||||||||||||
Stock-Preparation | $ | 46,716 | $ | 35,708 | $ | 11,008 | $ | 11,551 | ||||||||||
Doctoring, Cleaning, & Filtration | 24,379 | 23,058 | 1,321 | 1,621 | ||||||||||||||
Fluid-Handling | 23,497 | 22,023 | 1,474 | 1,766 | ||||||||||||||
Papermaking Systems Segment | 94,592 | 80,789 | 13,803 | 14,938 | ||||||||||||||
Wood Processing Systems Segment | 10,477 | 9,119 | 1,358 | 1,565 | ||||||||||||||
Fiber-Based Products | 2,531 | 2,021 | 510 | 510 | ||||||||||||||
$ | 107,600 | $ | 91,929 | $ | 15,671 | $ | 17,013 | |||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | Increase | of Currency | ||||||||||||||||
Revenues by Geography (c) | Jan. 2, 2016 | Jan. 3, 2015 | (Decrease) | Translation (a,b) | ||||||||||||||
North America | $ | 53,325 | $ | 54,755 | $ | (1,430 | ) | $ | 904 | |||||||||
Europe | 20,736 | 24,741 | (4,005 | ) | (1,149 | ) | ||||||||||||
Asia | 26,701 | 16,855 | 9,846 | 11,247 | ||||||||||||||
Rest of World | 6,838 | 8,855 | (2,017 | ) | (116 | ) | ||||||||||||
$ | 107,600 | $ | 105,206 | $ | 2,394 | $ | 10,886 | |||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Twelve Months Ended | Increase | of Currency | ||||||||||||||||
Jan. 2, 2016 | Jan. 3, 2015 | (Decrease) | Translation (a,b) | |||||||||||||||
North America | $ | 224,480 | $ | 215,880 | $ | 8,600 | $ | 16,529 | ||||||||||
Europe | 73,077 | 93,450 | (20,373 | ) | (6,830 | ) | ||||||||||||
Asia | 65,750 | 57,685 | 8,065 | 11,803 | ||||||||||||||
Rest of World | 26,800 | 35,112 | (8,312 | ) | (1,271 | ) | ||||||||||||
$ | 390,107 | $ | 402,127 | $ | (12,020 | ) | $ | 20,231 | ||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | Increase | of Currency | ||||||||||||||||
Sequential Revenues by Geography (c) | Jan. 2, 2016 | Oct. 3, 2015 | (Decrease) | Translation (a,b) | ||||||||||||||
North America | $ | 53,325 | $ | 54,989 | $ | (1,664 | ) | $ | (1,409 | ) | ||||||||
Europe | 20,736 | 18,351 | 2,385 | 2,703 | ||||||||||||||
Asia | 26,701 | 11,875 | 14,826 | 15,296 | ||||||||||||||
Rest of World | 6,838 | 6,714 | 124 | 423 | ||||||||||||||
$ | 107,600 | $ | 91,929 | $ | 15,671 | $ | 17,013 | |||||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Three Months Ended | Increase | of Currency | ||||||||||||||||
Bookings by Product Line | Jan. 2, 2016 | Jan. 3, 2015 | (Decrease) | Translation (a) | ||||||||||||||
Stock-Preparation | $ | 23,090 | $ | 36,508 | $ | (13,418 | ) | $ | (11,798 | ) | ||||||||
Doctoring, Cleaning, & Filtration | 20,918 | 28,591 | (7,673 | ) | (5,710 | ) | ||||||||||||
Fluid-Handling | 19,662 | 25,042 | (5,380 | ) | (3,312 | ) | ||||||||||||
Papermaking Systems Segment | 63,670 | 90,141 | (26,471 | ) | (20,820 | ) | ||||||||||||
Wood Processing Systems Segment | 8,709 | 8,373 | 336 | 1,868 | ||||||||||||||
Fiber-Based Products | 3,159 | 4,494 | (1,335 | ) | (1,335 | ) | ||||||||||||
$ | 75,538 | $ | 103,008 | $ | (27,470 | ) | $ | (20,287 | ) | |||||||||
Increase | ||||||||||||||||||
(Decrease) | ||||||||||||||||||
Excluding Effect | ||||||||||||||||||
Twelve Months Ended | of Currency | |||||||||||||||||
Jan. 2, 2016 | Jan. 3, 2015 | Decrease | Translation (a) | |||||||||||||||
Stock-Preparation | $ | 138,108 | $ | 160,163 | $ | (22,055 | ) | $ | (13,437 | ) | ||||||||
Doctoring, Cleaning, & Filtration | 98,593 | 119,026 | (20,433 | ) | (11,636 | ) | ||||||||||||
Fluid-Handling | 91,943 | 103,093 | (11,150 | ) | (713 | ) | ||||||||||||
Papermaking Systems Segment | 328,644 | 382,282 | (53,638 | ) | (25,786 | ) | ||||||||||||
Wood Processing Systems Segment | 37,309 | 38,407 | (1,098 | ) | 4,636 | |||||||||||||
Fiber-Based Products | 10,140 | 12,430 | (2,290 | ) | (2,290 | ) | ||||||||||||
$ | 376,093 | $ | 433,119 | $ | (57,026 | ) | $ | (23,440 | ) | |||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||
Business Information | Jan. 2, 2016 | Jan. 3, 2015 | Jan. 2, 2016 | Jan. 3, 2015 | ||||||||||||||
Gross Profit Margin: | ||||||||||||||||||
Papermaking Systems | 42.7 | % | 45.6 | % | 45.9 | % | 45.4 | % | ||||||||||
Other | 46.1 | % | 39.0 | % | 48.3 | % | 37.7 | % | ||||||||||
43.1 | % | 44.7 | % | 46.2 | % | 44.4 | % | |||||||||||
Operating Income: | ||||||||||||||||||
Papermaking Systems | $ | 15,230 | $ | 14,266 | $ | 56,789 | $ | 50,485 | ||||||||||
Corporate and Other | (806 | ) | (1,988 | ) | (6,670 | ) | (8,399 | ) | ||||||||||
$ | 14,424 | $ | 12,278 | $ | 50,119 | $ | 42,086 | |||||||||||
Adjusted Operating Income (b) (f) | ||||||||||||||||||
Papermaking Systems | $ | 15,445 | $ | 14,183 | $ | 57,492 | $ | 51,391 | ||||||||||
Corporate and Other | (806 | ) | (1,988 | ) | (6,670 | ) | (5,871 | ) | ||||||||||
$ | 14,639 | $ | 12,195 | $ | 50,822 | $ | 45,520 | |||||||||||
Capital Expenditures from Continuing Operations: | ||||||||||||||||||
Papermaking Systems | $ | 1,227 | $ | 3,026 | $ | 4,639 | $ | 5,640 | ||||||||||
Corporate and Other | 184 | 584 | 840 | 1,115 | ||||||||||||||
$ | 1,411 | $ | 3,610 | $ | 5,479 | $ | 6,755 | |||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||
Cash Flow and Other Data from Continuing Operations | Jan. 2, 2016 | Jan. 3, 2015 | Jan. 2, 2016 | Jan. 3, 2015 | ||||||||||||||
Cash Provided by Operations | $ | 12,330 | $ | 18,465 | $ | 37,911 | $ | 48,867 | ||||||||||
Depreciation and Amortization Expense | 2,574 | 2,631 | 10,821 | 11,189 | ||||||||||||||
Balance Sheet Data | Jan. 2, 2016 | Jan. 3, 2015 | ||||||||||||||||
Assets | ||||||||||||||||||
Cash, Cash Equivalents, and Restricted Cash | $ | 66,936 | $ | 45,793 | ||||||||||||||
Accounts Receivable, Net | 64,321 | 58,508 | ||||||||||||||||
Inventories | 56,758 | 55,223 | ||||||||||||||||
Unbilled Contract Costs and Fees | 6,580 | 5,436 | ||||||||||||||||
Other Current Assets | 10,525 | 18,714 | ||||||||||||||||
Property, Plant and Equipment, Net | 42,293 | 44,965 | ||||||||||||||||
Intangible Assets | 38,032 | 46,954 | ||||||||||||||||
Goodwill | 119,051 | 127,882 | ||||||||||||||||
Other Assets | 11,002 | 10,272 | ||||||||||||||||
$ | 415,498 | $ | 413,747 | |||||||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||
Accounts Payable | $ | 24,418 | $ | 27,233 | ||||||||||||||
Short- and Long-term Debt | 31,250 | 25,861 | ||||||||||||||||
Other Liabilities | 91,885 | 95,194 | ||||||||||||||||
Total Liabilities | 147,553 | 148,288 | ||||||||||||||||
Stockholders' Equity | 267,945 | 265,459 | ||||||||||||||||
$ | 415,498 | $ | 413,747 |
Adjusted Operating Income and Adjusted EBITDA | Three Months Ended | Twelve Months Ended | ||||||||||||||||
Reconciliation | Jan. 2, 2016 | Jan. 3, 2015 | Jan. 2, 2016 | Jan. 3, 2015 | ||||||||||||||
Consolidated | ||||||||||||||||||
Net Income Attributable to Kadant | $ | 10,385 | $ | 9,101 | $ | 34,389 | $ | 28,659 | ||||||||||
Net Income Attributable to Noncontrolling Interest | 62 | 45 | 294 | 389 | ||||||||||||||
(Income) Loss from Discontinued Operation, Net of Tax | (18 | ) | 5 | (74 | ) | 23 | ||||||||||||
Provision for Income Taxes | 3,798 | 2,979 | 14,762 | 12,447 | ||||||||||||||
Interest Expense, Net | 197 | 148 | 748 | 568 | ||||||||||||||
Operating Income | 14,424 | 12,278 | 50,119 | 42,086 | ||||||||||||||
Restructuring Costs (Income) | 215 | (123 | ) | 515 | 805 | |||||||||||||
Acquired Backlog Amortization (d) | — | 23 | 107 | 415 | ||||||||||||||
Acquired Profit in Inventory (e) | — | 17 | 81 | 2,214 | ||||||||||||||
Adjusted Operating Income (b) | 14,639 | 12,195 | 50,822 | 45,520 | ||||||||||||||
Depreciation and Amortization | 2,574 | 2,608 | 10,714 | 10,774 | ||||||||||||||
Adjusted EBITDA (b) | $ | 17,213 | $ | 14,803 | $ | 61,536 | $ | 56,294 | ||||||||||
Papermaking Systems | ||||||||||||||||||
Operating Income | $ | 15,230 | $ | 14,266 | $ | 56,789 | $ | 50,485 | ||||||||||
Restructuring Costs (Income) | 215 | (123 | ) | 515 | 805 | |||||||||||||
Acquired Backlog Amortization (d) | — | 23 | 107 | 23 | ||||||||||||||
Acquired Profit in Inventory (e) | — | 17 | 81 | 78 | ||||||||||||||
Adjusted Operating Income (b) | 15,445 | 14,183 | 57,492 | 51,391 | ||||||||||||||
Depreciation and Amortization | 1,875 | 1,846 | 7,791 | 7,701 | ||||||||||||||
Adjusted EBITDA (b) | $ | 17,320 | $ | 16,029 | $ | 65,283 | $ | 59,092 | ||||||||||
Corporate and Other | ||||||||||||||||||
Operating Loss | $ | (806 | ) | $ | (1,988 | ) | $ | (6,670 | ) | $ | (8,399 | ) | ||||||
Acquired Backlog Amortization (d) | — | — | — | 392 | ||||||||||||||
Acquired Profit in Inventory (e) | — | — | — | 2,136 | ||||||||||||||
Adjusted Operating Loss (b) | (806 | ) | (1,988 | ) | (6,670 | ) | (5,871 | ) | ||||||||||
Depreciation and Amortization | 699 | 762 | 2,923 | 3,073 | ||||||||||||||
Adjusted EBITDA (b) | $ | (107 | ) | $ | (1,226 | ) | $ | (3,747 | ) | $ | (2,798 | ) | ||||||
(a) | 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. | |||||||||||||||||
(b) | Represents a non-GAAP financial measure. | |||||||||||||||||
(c) | Geographic revenues are attributed to regions based on customer location. | |||||||||||||||||
(d) | Represents intangible amortization expense associated with acquired backlog. | |||||||||||||||||
(e) | Represents expense within cost of revenues associated with acquired profit in inventory. | |||||||||||||||||
(f) | See reconciliation to the most directly comparable GAAP financial measure under "Adjusted Operating Income and Adjusted EBITDA Reconciliation." |