Attached files
| file | filename |
|---|---|
| 8-K - 8-K - SPX CORP | a08-03x2017form8xkearnings.htm |
Exhibit 99.1
SPX Reports Second Quarter 2017 Results
Q2 GAAP Loss Per Share of ($0.19); Adjusted EPS* of $0.44
Solid Core Operational Performance and Margin Expansion Continues
Increasing Full-Year Adjusted EPS* Guidance Range to $1.65-$1.75
$22.9 million Charge for the South African Projects;
Timeline for Substantial Completion of Projects Accelerated to End of 2019
CHARLOTTE, N.C., August 3, 2017 /Globe Newswire/ -- SPX Corporation (NYSE:SPXC) today reported results for the quarter ended July 1, 2017.
The results and guidance in this release include non-GAAP financial measures, including “Core” results, “adjusted operating income (loss)” and “adjusted earnings (loss) per share.” To provide clarity to its operating results, the company reports “Core” results, which exclude the effect of the South African projects, and separately reports on the progress and results associated with the South African projects. Other items adjusted out of operating income and earnings per share consist of non-service pension items as well as an adjustment to the gain on the sale of Dry Cooling that was recorded in Q2 2016.
Gene Lowe, President and CEO, remarked, “Operational initiatives helped to drive very strong results during the quarter, including significant margin increases in our Core Engineered Solutions and Detection & Measurement segments. Specifically, our operating model shift in process cooling, within Engineered Solutions, is delivering significant benefits and we are seeing strong order growth across our Detection & Measurement product lines. Our strong first half performance across our Core operations, combined with increased confidence in the second half, enables us to increase our full year Adjusted EPS* and margin guidance.”
Mr. Lowe continued, “Over the last two years, we have taken numerous steps to accelerate work and reduce risks associated with the South African projects. As a result, we now expect to have only one of the original five scopes of work left by the end of 2017. During the first half, we took further actions to accelerate the timeline and improve our control over the projects; and, as a result of these factors, we recorded a charge of $22.9 million to reflect an updated estimate of the cost to complete our work. We now expect substantial completion of our role in South Africa by the end of 2019, approximately one year ahead of our prior expectations. We estimate remaining cash usage from the second half of 2017 through the end of the projects to be approximately $60 to $70 million.”
Second Quarter 2017 Overview:
For the second quarter of 2017 the company reported revenue of $349.7 million and operating income of $4.1 million, compared with $371.4 million and $13.8 million, respectively, in the second quarter of 2016. Net loss per share from continuing operations was $0.19, compared with a net loss per share of $0.25 for the second quarter of 2016.
SPX Core revenue* was $347.7 million and adjusted operating income* was $32.0 million, compared with $351.8 million and $20.8 million, respectively, in the second quarter of 2016. Adjusted earnings per share* for the second quarter of 2017 were $0.44, compared with $0.33 for the second quarter of 2016.
Second Quarter and First Half Financial Comparisons:
GAAP Results†:
($ millions) | Q2 2017 | Q2 2016 | 2017 YTD | 2016 YTD | ||||||||||||
Revenue | $349.7 | $371.4 | $690.3 | $732.0 | ||||||||||||
Segment Income | 20.7 | 32.2 | 55.0 | 62.0 | ||||||||||||
Operating Income | 4.1 | 13.8 | 21.9 | 41.9 | ||||||||||||
Adjusted Results†:
($ millions) | Q2 2017 | Q2 2016 | 2017 YTD | 2016 YTD | ||||||||||||
Core Revenue* | $347.7 | $351.8 | $670.1 | $691.9 | ||||||||||||
Core Segment Income* | 47.3 | 35.1 | 86.0 | 68.3 | ||||||||||||
Adjusted Operating Income* | 32.0 | 20.8 | 55.7 | 39.5 | ||||||||||||
† The results of the European Power Generation business, which was sold at the end of Q4 2016, are presented as discontinued operations for 2016.
* Non-GAAP financial measure. See attached schedules for reconciliation to most comparable GAAP financial measure.
HVAC
Revenue for Q2 2017 was $120.3 million, compared with $121.9 million in Q2 2016, a decrease of 1.3%, including a 0.6% decline from currency fluctuations. Organic revenue* decreased 0.7%, due primarily to the timing of revenue associated with cooling shipments, which were more heavily weighted in the first half of 2016.
Segment income was $15.4 million, or 12.8% of revenue, in Q2 2017, compared with $17.1 million, or 14.0% of revenue, in Q2 2016, with the decrease largely due to a less profitable sales mix associated with the timing of revenue from cooling shipments.
Detection & Measurement
Revenue for Q2 2017 was $64.5 million, compared with $60.1 million in Q2 2016, an increase of 7.3%, including a 1.5% decline from currency fluctuations. Organic revenue* increased 8.8% primarily reflecting higher sales of bus fare collection systems and obstruction lighting products.
Segment income was $17.3 million, or 26.8% of revenue, in Q2 2017, compared with $12.1 million, or 20.1% of revenue, in Q2 2016. The 670 basis point increase in segment margins was driven by a higher profit contribution from increased sales of bus fare collection systems and obstruction lighting products as well as lower SG&A costs.
Engineered Solutions
Revenue for Q2 2017 was $164.9 million, compared with $189.4 million in Q2 2016, a decrease of 12.9%, which includes a 1.7% benefit from currency fluctuations. The decrease was driven primarily by a $13.5 million, or 7.1%, reduction in revenue associated with the South African projects charge, and a decline in organic revenue* of 7.5% driven primarily by the timing of transformer shipments.
Segment loss was $12.0 million in Q2 2017, compared with segment income of $3.0 million in Q2 2016. The decline in segment income was driven by the $22.9 million charge associated with our South African projects, partially offset by operating model improvements, a favorable project mix, and cost reductions in our process cooling business.
Engineered Solutions (Core)
Excluding the results of the South African projects, Engineered Solutions recorded Core revenue* for Q2 2017 of $162.9 million, compared with $169.8 million in Q2 2016, a decrease of 4.1%, including a 0.3% benefit from currency fluctuations. The reduction in organic revenue* of 4.4% was driven primarily by the timing of transformer shipments.
Engineered Solutions’ Core income* for Q2 2017 was $14.6 million, or 9.0% of revenue, compared with $5.9 million, or 3.5% of revenue, in Q2 2016. The increase in income and margins* was driven primarily by operating model improvements, a favorable project mix, and cost reductions in our process cooling business.
South African Projects
Revenue attributable to the large South African projects for Q2 2017 was $2.0 million, compared with $19.6 million in Q2 2016. Losses for these projects recorded in our Engineered Solutions segment in Q2 2017 were $26.6 million, compared with a loss of $2.9 million in Q2 2016. During Q2 2017, the company recorded a charge of $22.9 million to revise the amount of expected revenue and costs on the projects in South Africa, which resulted in a reduction in revenue of $13.5 million and an increase in cost of $9.4 million.
Financial Update:
As of July 1, 2017, SPX had total outstanding debt of $367.4 million and total cash and equivalents of $83.5 million. During the second quarter of 2017, net operating cash flow used in continuing operations was $15.1 million and included cash used for the South African projects of $13.7 million. Free cash flow used in continuing operations* totaled $17.7 million. Net leverage, as calculated under the company’s bank credit agreement, was 2.2x, unchanged from Q1 2017.
Raising 2017 Adjusted EPS* Guidance:
SPX now expects 2017 Core revenue* of approximately $1.35 to $1.40 billion, up from the previous guidance range of $1.30 to $1.40 billion. Core segment income margin* is now expected to be approximately 13.0%, up from the previous guidance range of 12.0-13.0%. SPX now expects adjusted operating income margin* to be in the 8.5-9.0% range, up from the previous guidance range of 8.0-9.0%. Adjusted earnings per share* are now expected to be $1.65 to $1.75, up from the previous guidance range of $1.55 to $1.70.
On a year-over-year basis, we expect segment performance to be as follows (changes bolded):
Revenue | Segment Income Margin % | ||
HVAC | Organic growth* at the lower end of our long-term target range of 2.0-4.0%, with variability driven primarily by winter heating demand | Approximately 16.0% | |
Detection & Measurement | Organic growth* above the long-term target range of 2.0-6.0%, with variability driven primarily by timing of project-related revenue | Approximately 22.5-23.0% (previously 21.0-22.0%) | |
Engineered Solutions (Core)* | Organic decline* in mid-single digit %, with flat Transformer revenues and more selective market participation in Process Cooling | Approximately 6.5-7.0% (previously 6.0-7.0%) | |
Form 10-Q: The company expects to file its quarterly report on Form 10-Q for the quarter ended July 1, 2017 with the Securities and Exchange Commission on or before August, 10, 2017. This press release should be read in conjunction with that filing, which will be available on the company's website at www.spx.com, in the Investor Relations section.
Conference Call: SPX will host a conference call at 4:45 p.m. (EDT) today to discuss second quarter results. The call will be simultaneously webcast via the company's website at www.spx.com and the slide presentation will be available in the Investor Relations section of the site.
Conference call
Dial in: 877-341-7727
From outside the United States: +1 262-558-6098
Participant code: 54130622
A replay of the call will be available by telephone through Thursday, August 10th.
To listen to a replay of the call
Dial in: 855-859-2056
From outside the United States: +1 404-537-3406
Participant code: 54130622
Upcoming Investor Events: Company management plans to be on the road during August meeting with investors.
About SPX Corporation: SPX Corporation is a supplier of highly engineered products and technologies, holding leadership positions in the HVAC, detection and measurement, and engineered solutions markets. Based in Charlotte, North Carolina, SPX Corporation had approximately $1.5 billion in annual revenue in 2016 and more than 5,000 employees in about 15 countries. SPX Corporation is listed on the New York Stock Exchange under the ticker symbol “SPXC.” For more information, please visit www.spx.com.
*Non-GAAP financial measure. See attached schedules for reconciliation to most comparable GAAP financial measure.
Note: Our non-GAAP financial guidance excludes items, which would be included in our GAAP financial measures, that we do not consider indicative of our on-going performance. These items include, but are not limited to, transaction and acquisition costs, costs associated with dispositions, the results of our South African projects, and potential non-cash income or expense items associated with changes in market interest rates and actuarial or other data related to our pension and postretirement plans, as the ultimate aggregate amounts associated with these items are out of our control and/or cannot be reasonably predicted. Accordingly, a reconciliation of our non-GAAP financial guidance to the nearest corresponding GAAP financial measures is not practicable.
Certain statements in this press release are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. Please read these results in conjunction with the company’s documents filed with the Securities and Exchange Commission, including the company’s annual reports on Form 10-K, and any amendments thereto, and quarterly reports on Form 10-Q. These filings identify important risk factors and other uncertainties that could cause actual results to differ from those contained in the forward-looking statements. Actual results may differ materially from these statements. The words “believe,” “expect,” “anticipate,” “project” and similar expressions identify forward-looking statements. Although the company believes that the expectations reflected in its forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. In addition, estimates of future operating results are based on the company’s current complement of businesses, which is subject to change.
Statements in this press release speak only as of the date of this press release, and SPX disclaims any responsibility to update or revise such statements.
SOURCE SPX Corporation.
Investor Contacts:
Paul Clegg, VP, Finance and Investor Relations
Phone: 980-474-3806
E-mail: spx.investor@spx.com
Pat Uotila, Manager, Investor Relations
Phone: 980-474-3806
E-mail: spx.investor@spx.com
Media Contact:
Vivek Dhir, Vice President of Marketing and Business Development
Phone: 980-474-3703
E-mail: vivek.dhir@spx.com
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||
(Unaudited; in millions, except per share amounts) | ||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||
July 1, 2017 | July 2, 2016 | July 1, 2017 | July 2, 2016 | |||||||||||||||
Revenues | $ | 349.7 | $ | 371.4 | $ | 690.3 | $ | 732.0 | ||||||||||
Costs and expenses: | ||||||||||||||||||
Cost of products sold | 273.6 | 280.3 | 526.1 | 551.0 | ||||||||||||||
Selling, general and administrative | 71.4 | 72.8 | 141.0 | 147.1 | ||||||||||||||
Intangible amortization | 0.1 | 0.9 | 0.3 | 1.8 | ||||||||||||||
Special charges, net | 0.5 | 2.4 | 1.0 | 2.9 | ||||||||||||||
Impairment of intangible assets | — | — | — | 4.0 | ||||||||||||||
Gain (loss) on sale of dry cooling business | — | (1.2 | ) | — | 16.7 | |||||||||||||
Operating income | 4.1 | 13.8 | 21.9 | 41.9 | ||||||||||||||
Other income (expense), net | (2.1 | ) | 0.1 | (2.8 | ) | 1.3 | ||||||||||||
Interest expense | (4.6 | ) | (3.8 | ) | (8.6 | ) | (7.3 | ) | ||||||||||
Interest income | 0.3 | 0.2 | 0.7 | 0.4 | ||||||||||||||
Income (loss) from continuing operations before income taxes | (2.3 | ) | 10.3 | 11.2 | 36.3 | |||||||||||||
Income tax provision | (6.0 | ) | (3.8 | ) | (9.2 | ) | (9.6 | ) | ||||||||||
Income (loss) from continuing operations | (8.3 | ) | 6.5 | 2.0 | 26.7 | |||||||||||||
Loss from discontinued operations, net of tax | — | (3.1 | ) | — | (8.6 | ) | ||||||||||||
Gain (loss) on disposition of discontinued operations, net of tax | (0.7 | ) | (0.4 | ) | 6.4 | (1.5 | ) | |||||||||||
Income (loss) from discontinued operations, net of tax | (0.7 | ) | (3.5 | ) | 6.4 | (10.1 | ) | |||||||||||
Net income (loss) | (9.0 | ) | 3.0 | 8.4 | 16.6 | |||||||||||||
Less: Net loss attributable to redeemable noncontrolling interests | — | (1.0 | ) | — | (0.4 | ) | ||||||||||||
Net income (loss) attributable to SPX Corporation common shareholders | $ | (9.0 | ) | $ | 4.0 | $ | 8.4 | $ | 17.0 | |||||||||
Adjustment related to redeemable noncontrolling interest | — | (18.1 | ) | — | (18.1 | ) | ||||||||||||
Net income (loss) attributable to SPX Corporation common shareholders after adjustment related to redeemable noncontrolling interest | $ | (9.0 | ) | $ | (14.1 | ) | $ | 8.4 | $ | (1.1 | ) | |||||||
Amounts attributable to SPX Corporation common shareholders after adjustment related to redeemable noncontrolling interest: | ||||||||||||||||||
Income (loss) from continuing operations, net of tax | $ | (8.3 | ) | $ | (10.6 | ) | $ | 2.0 | $ | 9.0 | ||||||||
Income (loss) from discontinued operations, net of tax | (0.7 | ) | (3.5 | ) | 6.4 | (10.1 | ) | |||||||||||
Net income (loss) | $ | (9.0 | ) | $ | (14.1 | ) | $ | 8.4 | $ | (1.1 | ) | |||||||
Basic income (loss) per share of common stock: | ||||||||||||||||||
Income (loss) from continuing operations attributable to SPX Corporation common shareholders after adjustment related to redeemable noncontrolling interest | $ | (0.19 | ) | $ | (0.25 | ) | $ | 0.05 | $ | 0.22 | ||||||||
Income (loss) from discontinued operations attributable to SPX Corporation common shareholders | (0.02 | ) | (0.09 | ) | 0.15 | (0.25 | ) | |||||||||||
Net income (loss) per share attributable to SPX Corporation common shareholders after adjustment related to redeemable noncontrolling interest | $ | (0.21 | ) | $ | (0.34 | ) | $ | 0.20 | $ | (0.03 | ) | |||||||
Weighted-average number of common shares outstanding — basic | 42.388 | 41.594 | 42.249 | 41.443 | ||||||||||||||
Diluted income (loss) per share of common stock: | ||||||||||||||||||
Income (loss) from continuing operations attributable to SPX Corporation common shareholders after adjustment related to redeemable noncontrolling interest | $ | (0.19 | ) | $ | (0.25 | ) | $ | 0.04 | $ | 0.22 | ||||||||
Income (loss) from discontinued operations attributable to SPX Corporation common shareholders | (0.02 | ) | (0.09 | ) | 0.15 | (0.25 | ) | |||||||||||
Net income (loss) per share attributable to SPX Corporation common shareholders after adjustment related to redeemable noncontrolling interest | $ | (0.21 | ) | $ | (0.34 | ) | $ | 0.19 | $ | (0.03 | ) | |||||||
Weighted-average number of common shares outstanding — diluted | 42.388 | 41.594 | 43.622 | 41.754 | ||||||||||||||
SPX CORPORATION AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited; in millions) | ||||||||
July 1, | December 31, | |||||||
2017 | 2016 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and equivalents | $ | 83.5 | $ | 99.6 | ||||
Accounts receivable, net | 252.0 | 251.7 | ||||||
Inventories, net | 168.3 | 145.7 | ||||||
Other current assets | 35.1 | 30.6 | ||||||
Total current assets | 538.9 | 527.6 | ||||||
Property, plant and equipment: | ||||||||
Land | 15.4 | 15.4 | ||||||
Buildings and leasehold improvements | 119.5 | 117.3 | ||||||
Machinery and equipment | 334.1 | 329.8 | ||||||
469.0 | 462.5 | |||||||
Accumulated depreciation | (277.4 | ) | (267.0 | ) | ||||
Property, plant and equipment, net | 191.6 | 195.5 | ||||||
Goodwill | 344.1 | 340.4 | ||||||
Intangibles, net | 118.4 | 117.9 | ||||||
Other assets | 671.9 | 680.5 | ||||||
Deferred income taxes | 64.5 | 50.6 | ||||||
TOTAL ASSETS | $ | 1,929.4 | $ | 1,912.5 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 140.8 | $ | 137.6 | ||||
Accrued expenses | 291.2 | 304.3 | ||||||
Income taxes payable | 1.3 | 1.7 | ||||||
Short-term debt | 33.9 | 14.8 | ||||||
Current maturities of long-term debt | 18.1 | 17.9 | ||||||
Total current liabilities | 485.3 | 476.3 | ||||||
Long-term debt | 315.4 | 323.5 | ||||||
Deferred and other income taxes | 45.6 | 42.4 | ||||||
Other long-term liabilities | 874.4 | 878.7 | ||||||
Total long-term liabilities | 1,235.4 | 1,244.6 | ||||||
Equity: | ||||||||
Common stock | 0.5 | 0.5 | ||||||
Paid-in capital | 1,301.5 | 1,307.9 | ||||||
Retained deficit | (823.2 | ) | (831.6 | ) | ||||
Accumulated other comprehensive income | 234.2 | 235.1 | ||||||
Common stock in treasury | (504.3 | ) | (520.3 | ) | ||||
Total equity | 208.7 | 191.6 | ||||||
TOTAL LIABILITIES AND EQUITY | $ | 1,929.4 | $ | 1,912.5 | ||||
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||||
RESULTS OF REPORTABLE SEGMENTS | ||||||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||||||||||||||
July 1, 2017 | July 2, 2016 | Δ | %/bps | July 1, 2017 | July 2, 2016 | Δ | %/bps | |||||||||||||||||||||||
HVAC reportable segment | ||||||||||||||||||||||||||||||
Revenues | $ | 120.3 | $ | 121.9 | $ | (1.6 | ) | (1.3 | )% | $ | 230.4 | $ | 233.5 | $ | (3.1 | ) | (1.3 | )% | ||||||||||||
Gross profit | 38.2 | 41.1 | (2.9 | ) | 76.4 | 80.5 | (4.1 | ) | ||||||||||||||||||||||
Selling, general and administrative expense | 22.7 | 23.9 | (1.2 | ) | 44.3 | 47.3 | (3.0 | ) | ||||||||||||||||||||||
Intangible amortization expense | 0.1 | 0.1 | — | 0.2 | 0.2 | — | ||||||||||||||||||||||||
Income | $ | 15.4 | $ | 17.1 | $ | (1.7 | ) | (9.9 | )% | $ | 31.9 | $ | 33.0 | $ | (1.1 | ) | (3.3 | )% | ||||||||||||
as a percent of revenues | 12.8 | % | 14.0 | % | -120 bps | 13.8 | % | 14.1 | % | -30 bps | ||||||||||||||||||||
Detection & Measurement reportable segment | ||||||||||||||||||||||||||||||
Revenues | $ | 64.5 | $ | 60.1 | $ | 4.4 | 7.3 | % | $ | 118.1 | $ | 115.5 | $ | 2.6 | 2.3 | % | ||||||||||||||
Gross profit | 31.9 | 28.3 | 3.6 | 56.7 | 54.2 | 2.5 | ||||||||||||||||||||||||
Selling, general and administrative expense | 14.6 | 16.0 | (1.4 | ) | 28.2 | 30.7 | (2.5 | ) | ||||||||||||||||||||||
Intangible amortization expense | — | 0.2 | (0.2 | ) | — | 0.4 | (0.4 | ) | ||||||||||||||||||||||
Income | $ | 17.3 | $ | 12.1 | $ | 5.2 | 43.0 | % | $ | 28.5 | $ | 23.1 | $ | 5.4 | 23.4 | % | ||||||||||||||
as a percent of revenues | 26.8 | % | 20.1 | % | 670 bps | 24.1 | % | 20.0 | % | 410 bps | ||||||||||||||||||||
Engineered Solutions reportable segment | ||||||||||||||||||||||||||||||
Revenues | $ | 164.9 | $ | 189.4 | $ | (24.5 | ) | (12.9 | )% | $ | 341.8 | $ | 383.0 | $ | (41.2 | ) | (10.8 | )% | ||||||||||||
Gross profit | 6.0 | 21.7 | (15.7 | ) | 31.1 | 46.1 | (15.0 | ) | ||||||||||||||||||||||
Selling, general and administrative expense | 18.0 | 18.1 | (0.1 | ) | 36.4 | 39.0 | (2.6 | ) | ||||||||||||||||||||||
Intangible amortization expense | — | 0.6 | (0.6 | ) | 0.1 | 1.2 | (1.1 | ) | ||||||||||||||||||||||
Income (loss) | $ | (12.0 | ) | $ | 3.0 | $ | (15.0 | ) | (500.0 | )% | $ | (5.4 | ) | $ | 5.9 | $ | (11.3 | ) | (191.5 | )% | ||||||||||
as a percent of revenues | (7.3 | )% | 1.6 | % | -890 bps | (1.6 | )% | 1.5 | % | -310 bps | ||||||||||||||||||||
Consolidated Revenues | $ | 349.7 | $ | 371.4 | $ | (21.7 | ) | (5.8 | )% | $ | 690.3 | $ | 732.0 | $ | (41.7 | ) | (5.7 | )% | ||||||||||||
Consolidated Segment Income | 20.7 | 32.2 | (11.5 | ) | (35.7 | )% | 55.0 | 62.0 | (7.0 | ) | (11.3 | )% | ||||||||||||||||||
as a percent of revenues | 5.9 | % | 8.7 | % | -280 bps | 8.0 | % | 8.5 | % | -50 bps | ||||||||||||||||||||
Total income for reportable segments | $ | 20.7 | $ | 32.2 | $ | (11.5 | ) | $ | 55.0 | $ | 62.0 | $ | (7.0 | ) | ||||||||||||||||
Corporate expense | 11.3 | 8.6 | 2.7 | 22.7 | 20.0 | 2.7 | ||||||||||||||||||||||||
Pension and postretirement expense | 1.2 | 2.8 | (1.6 | ) | 2.6 | 3.8 | (1.2 | ) | ||||||||||||||||||||||
Long-term incentive compensation expense | 3.6 | 3.4 | 0.2 | 6.8 | 6.1 | 0.7 | ||||||||||||||||||||||||
Impairment of intangible assets | — | — | — | — | 4.0 | (4.0 | ) | |||||||||||||||||||||||
Special charges, net | 0.5 | 2.4 | (1.9 | ) | 1.0 | 2.9 | (1.9 | ) | ||||||||||||||||||||||
Gain (loss) on sale of dry cooling business | — | (1.2 | ) | 1.2 | — | 16.7 | (16.7 | ) | ||||||||||||||||||||||
Consolidated operating income | $ | 4.1 | $ | 13.8 | $ | (9.7 | ) | (70.3 | )% | $ | 21.9 | $ | 41.9 | $ | (20.0 | ) | (47.7 | )% | ||||||||||||
as a percent of revenues | 1.2 | % | 3.7 | % | -250 bps | 3.2 | % | 5.7 | % | -250 bps | ||||||||||||||||||||
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||
July 1, 2017 | July 2, 2016 | July 1, 2017 | July 2, 2016 | |||||||||||||||
Cash flows from (used in) operating activities: | ||||||||||||||||||
Net Income (loss) | $ | (9.0 | ) | $ | 3.0 | $ | 8.4 | $ | 16.6 | |||||||||
Less: Income (loss) from discontinued operations, net of tax | (0.7 | ) | (3.5 | ) | 6.4 | (10.1 | ) | |||||||||||
Income (loss) from continuing operations | (8.3 | ) | 6.5 | 2.0 | 26.7 | |||||||||||||
Adjustments to reconcile income (loss) from continuing operations to net cash from (used in) operating activities: | ||||||||||||||||||
Special charges, net | 0.5 | 2.4 | 1.0 | 2.9 | ||||||||||||||
(Gain) loss on sale of dry cooling business | — | 1.2 | — | (16.7 | ) | |||||||||||||
Impairment of intangible assets | — | — | — | 4.0 | ||||||||||||||
Deferred and other income taxes | 0.1 | 0.4 | (3.8 | ) | 1.7 | |||||||||||||
Depreciation and amortization | 6.3 | 6.5 | 12.6 | 13.2 | ||||||||||||||
Pension and other employee benefits | 3.3 | 4.7 | 7.5 | 8.6 | ||||||||||||||
Long-term incentive compensation | 3.6 | 3.4 | 6.8 | 6.1 | ||||||||||||||
Other, net | 0.1 | (0.4 | ) | 1.7 | 1.4 | |||||||||||||
Changes in operating assets and liabilities, net of effects from divestiture: | ||||||||||||||||||
Accounts receivable and other assets | (27.6 | ) | 12.5 | 6.1 | 33.9 | |||||||||||||
Inventories | (7.1 | ) | 7.0 | (20.3 | ) | (17.5 | ) | |||||||||||
Accounts payable, accrued expenses and other | 14.4 | (6.5 | ) | (22.3 | ) | (76.8 | ) | |||||||||||
Cash spending on restructuring actions | (0.4 | ) | (0.8 | ) | (1.0 | ) | (1.2 | ) | ||||||||||
Net cash from (used in) continuing operations | (15.1 | ) | 36.9 | (9.7 | ) | (13.7 | ) | |||||||||||
Net cash used in discontinued operations | (2.0 | ) | (14.1 | ) | (5.7 | ) | (25.7 | ) | ||||||||||
Net cash from (used in) operating activities | (17.1 | ) | 22.8 | (15.4 | ) | (39.4 | ) | |||||||||||
Cash flows from (used in) investing activities: | ||||||||||||||||||
Proceeds from asset sales | — | 0.1 | — | 46.0 | ||||||||||||||
Capital expenditures | (2.6 | ) | (2.0 | ) | (4.8 | ) | (3.7 | ) | ||||||||||
Net cash from (used in) continuing operations | (2.6 | ) | (1.9 | ) | (4.8 | ) | 42.3 | |||||||||||
Net cash used in discontinued operations | — | (2.0 | ) | — | (2.3 | ) | ||||||||||||
Net cash from (used in) investing activities | (2.6 | ) | (3.9 | ) | (4.8 | ) | 40.0 | |||||||||||
Cash flows from (used in) financing activities: | ||||||||||||||||||
Borrowings under senior credit facilities | 16.0 | 36.1 | 16.0 | 65.0 | ||||||||||||||
Repayments under senior credit facilities | (20.4 | ) | (45.8 | ) | (24.7 | ) | (65.0 | ) | ||||||||||
Borrowings under trade receivables financing arrangement | 40.0 | — | 40.0 | 20.0 | ||||||||||||||
Repayments under trade receivables financing arrangement | (19.0 | ) | — | (19.0 | ) | (20.0 | ) | |||||||||||
Net repayments under other financing arrangements | (4.4 | ) | (7.0 | ) | (2.7 | ) | (0.6 | ) | ||||||||||
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options and other | 0.7 | 0.1 | (1.8 | ) | (1.6 | ) | ||||||||||||
Net cash from (used in) continuing operations | 12.9 | (16.6 | ) | 7.8 | (2.2 | ) | ||||||||||||
Net cash used in discontinued operations | — | — | — | — | ||||||||||||||
Net cash from (used in) financing activities | 12.9 | (16.6 | ) | 7.8 | (2.2 | ) | ||||||||||||
Change in cash and equivalents due to changes in foreign currency exchange rates | (2.4 | ) | 1.8 | (3.7 | ) | 2.2 | ||||||||||||
Net change in cash and equivalents | (9.2 | ) | 4.1 | (16.1 | ) | 0.6 | ||||||||||||
Consolidated cash and equivalents, beginning of period | 92.7 | 97.9 | 99.6 | 101.4 | ||||||||||||||
Consolidated cash and equivalents, end of period | $ | 83.5 | $ | 102.0 | $ | 83.5 | $ | 102.0 | ||||||||||
SPX CORPORATION AND SUBSIDIARIES | ||||
CASH AND DEBT RECONCILIATION | ||||
(Unaudited; in millions) | ||||
Six months ended | ||||
July 1, 2017 | ||||
Beginning cash and equivalents | $ | 99.6 | ||
Cash used in continuing operations | (9.7 | ) | ||
Capital expenditures | (4.8 | ) | ||
Borrowings under senior credit facilities | 16.0 | |||
Repayments under senior credit facilities | (24.7 | ) | ||
Net borrowings under other financing arrangements | 18.3 | |||
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (1.8 | ) | ||
Cash used in discontinued operations | (5.7 | ) | ||
Change in cash due to changes in foreign currency exchange rates | (3.7 | ) | ||
Ending cash and equivalents | $ | 83.5 | ||
Debt at | Debt at | |||||||||||||||||||
December 31, 2016 | Borrowings | Repayments | Other | July 1, 2017 | ||||||||||||||||
Domestic revolving loan facility | $ | — | $ | 16.0 | $ | (16.0 | ) | $ | — | $ | — | |||||||||
Term loan | 341.2 | — | (8.7 | ) | — | 332.5 | ||||||||||||||
Trade receivables financing arrangement | — | 40.0 | (19.0 | ) | — | 21.0 | ||||||||||||||
Other indebtedness | 16.6 | 21.4 | (24.1 | ) | 1.4 | 15.3 | ||||||||||||||
Less: Deferred financing costs associated with the term loan | (1.6 | ) | — | — | 0.2 | (1.4 | ) | |||||||||||||
Totals | $ | 356.2 | $ | 77.4 | $ | (67.8 | ) | $ | 1.6 | $ | 367.4 | |||||||||
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||
NON-GAAP RECONCILIATION - ORGANIC REVENUE | ||||||||||||
HVAC, DETECTION & MEASUREMENT AND ENGINEERED SOLUTIONS SEGMENTS | ||||||||||||
(Unaudited) | ||||||||||||
Three months ended July 1, 2017 | ||||||||||||
HVAC | Detection & Measurement | Engineered Solutions | ||||||||||
Net Revenue Growth (Decline) | (1.3 | ) | % | 7.3 | % | (12.9 | ) | % | ||||
Exclude: Foreign Currency | (0.6 | ) | % | (1.5 | ) | % | 1.7 | % | ||||
Exclude: South Africa revenue revision | — | % | — | % | (7.1 | ) | % | |||||
Organic Revenue Growth (Decline) | (0.7 | ) | % | 8.8 | % | (7.5 | ) | % | ||||
SPX CORPORATION AND SUBSIDIARIES | |||
NON-GAAP RECONCILIATION - ENGINEERED SOLUTIONS (CORE) ORGANIC REVENUE | |||
(Unaudited) | |||
Three months ended | |||
July 1, 2017 | |||
Engineered Solutions Segment Net Revenue Decline | (12.9 | ) | % |
Adjustment to Exclude South African projects | (8.8 | ) | % |
Engineered Solutions (Core) Revenue Decline | (4.1 | ) | % |
Exclude: Foreign Currency | 0.3 | % | |
Engineered Solutions (Core) Organic Revenue Decline | (4.4 | ) | % |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||
NON-GAAP RECONCILIATION - REVENUE AND SEGMENT INCOME | ||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||
CONSOLIDATED SPX: | Three months ended | Six months ended | ||||||||||||||
July 1, 2017 | July 2, 2016 | July 1, 2017 | July 2, 2016 | |||||||||||||
Consolidated revenue | $ | 349.7 | $ | 371.4 | $ | 690.3 | $ | 732.0 | ||||||||
Exclude: South African projects | 2.0 | 19.6 | 20.2 | 40.1 | ||||||||||||
Core revenue | $ | 347.7 | $ | 351.8 | $ | 670.1 | $ | 691.9 | ||||||||
Total segment income | $ | 20.7 | $ | 32.2 | $ | 55.0 | $ | 62.0 | ||||||||
Exclude: South African projects | (26.6 | ) | (2.9 | ) | (31.0 | ) | (6.3 | ) | ||||||||
Core segment income | $ | 47.3 | $ | 35.1 | $ | 86.0 | $ | 68.3 | ||||||||
as a percent of Core revenues (1) | 13.6 | % | 10.0 | % | 12.8 | % | 9.9 | % | ||||||||
ENGINEERED SOLUTIONS SEGMENT: | Three months ended | |||||||||||||||
July 1, 2017 | July 2, 2016 | |||||||||||||||
Engineered Solutions revenue | $ | 164.9 | $ | 189.4 | ||||||||||||
Exclude: South African projects | 2.0 | 19.6 | ||||||||||||||
Engineered Solutions (Core) revenue | $ | 162.9 | $ | 169.8 | ||||||||||||
Engineered Solutions Segment income (loss) | $ | (12.0 | ) | $ | 3.0 | |||||||||||
Exclude: South African projects | (26.6 | ) | (2.9 | ) | ||||||||||||
Engineered Solutions (Core) income | $ | 14.6 | $ | 5.9 | ||||||||||||
as a percent of Engineered Solutions (Core) revenues (1) | 9.0 | % | 3.5 | % | ||||||||||||
(1) See "Results of Reportable Segments" for applicable percentages based on GAAP results. | ||||||||||||||||
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||
NON-GAAP RECONCILIATION - OPERATING INCOME | ||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||
Three months ended | Six months ended | |||||||||||||||
July 1, 2017 | July 2, 2016 | July 1, 2017 | July 2, 2016 | |||||||||||||
Operating income | $ | 4.1 | $ | 13.8 | $ | 21.9 | $ | 41.9 | ||||||||
Exclude: | ||||||||||||||||
South African projects | 26.6 | 2.9 | 31.0 | 6.3 | ||||||||||||
Non-service pension and postretirement items | 1.3 | 2.9 | 2.8 | 4.0 | ||||||||||||
(Gain) loss on sale of Dry Cooling | — | 1.2 | — | (16.7 | ) | |||||||||||
Non-cash impairment of intangible assets | — | — | — | 4.0 | ||||||||||||
Adjusted operating income | $ | 32.0 | $ | 20.8 | $ | 55.7 | $ | 39.5 | ||||||||
as a percent of Core revenues (1) | 9.2 | % | 5.9 | % | 8.3 | % | 5.7 | % | ||||||||
(1) See "Results of Reportable Segments" for applicable percentages based on GAAP results. | ||||||||||||||||
SPX CORPORATION AND SUBSIDIARIES | |||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||
Three Months Ended July 1, 2017 | |||||||||||
(Unaudited; in millions, except per share values) | |||||||||||
GAAP | Adjustments | Adjusted | |||||||||
Segment income (1) | $ | 20.7 | $ | 26.6 | $ | 47.3 | |||||
Corporate expense | (11.3 | ) | — | (11.3 | ) | ||||||
Pension and postretirement income (expense) (2) | (1.2 | ) | 1.3 | 0.1 | |||||||
Long-term incentive compensation expense | (3.6 | ) | — | (3.6 | ) | ||||||
Special charges, net | (0.5 | ) | — | (0.5 | ) | ||||||
Operating income | 4.1 | 27.9 | 32.0 | ||||||||
Other expense, net (3) | (2.1 | ) | 0.3 | (1.8 | ) | ||||||
Interest expense, net (4) | (4.3 | ) | 0.3 | (4.0 | ) | ||||||
Income (loss) from continuing operations before income taxes | (2.3 | ) | 28.5 | 26.2 | |||||||
Income tax provision | (6.0 | ) | (0.8 | ) | (6.8 | ) | |||||
Income (loss) from continuing operations | (8.3 | ) | 27.7 | 19.4 | |||||||
Dilutive shares outstanding | 42.388 | 43.789 | |||||||||
Income (loss) per share from continuing operations | $ | (0.19 | ) | $ | 0.44 | ||||||
(1) Adjustment represents the removal of operating losses associated with the South African projects. | |||||||||||
(2) Adjustment represents the removal of non-service pension and postretirement items. | |||||||||||
(3) Adjustment represents removal of foreign currency losses associated with the South African projects. | |||||||||||
(4) Adjustment relates to removal of interest expense incurred in connection with borrowings under a line of credit in South Africa. | |||||||||||
SPX CORPORATION AND SUBSIDIARIES | |||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||
Three Months Ended July 2, 2016 | |||||||||||
(Unaudited; in millions, except per share values) | |||||||||||
GAAP | Adjustments | Adjusted | |||||||||
Segment income (1) | 32.2 | 2.9 | 35.1 | ||||||||
Corporate expense | (8.6 | ) | — | (8.6 | ) | ||||||
Pension and postretirement income (expense) (2) | (2.8 | ) | 2.9 | 0.1 | |||||||
Long-term incentive compensation expense | (3.4 | ) | — | (3.4 | ) | ||||||
Special charges, net | (2.4 | ) | — | (2.4 | ) | ||||||
Loss on sale of dry cooling business (3) | (1.2 | ) | 1.2 | — | |||||||
Operating income | 13.8 | 7.0 | 20.8 | ||||||||
Other income, net (4) | 0.1 | 2.1 | 2.2 | ||||||||
Interest expense, net | (3.6 | ) | — | (3.6 | ) | ||||||
Income from continuing operations before income taxes | 10.3 | 9.1 | 19.4 | ||||||||
Income tax provision | (3.8 | ) | (1.9 | ) | (5.7 | ) | |||||
Income from continuing operations | 6.5 | 7.2 | 13.7 | ||||||||
Less: Net loss attributable to redeemable noncontrolling interest (5) | (1.0 | ) | 0.9 | (0.1 | ) | ||||||
Net income from continuing operations attributable to SPX Corporation common shareholders | 7.5 | 6.3 | 13.8 | ||||||||
Adjustment related to redeemable noncontrolling interest (5) | (18.1 | ) | 18.1 | — | |||||||
Net income (loss) from continuing operations attributable to SPX Corporation common shareholders after adjustment to redeemable noncontrolling interest | $ | (10.6 | ) | $ | 24.4 | $ | 13.8 | ||||
Dilutive shares outstanding | 41.594 | 41.954 | |||||||||
Income (loss) per share from continuing operations | $ | (0.25 | ) | $ | 0.33 | ||||||
(1) Adjustment represents the removal of operating losses associated with the South African projects. | |||||||||||
(2) Adjustment represents the removal of non-service pension and postretirement items. | |||||||||||
(3) Adjustment represents removal of loss on sale of dry cooling business. | |||||||||||
(4) Adjustment represents removal of foreign currency losses associated with the South African projects. | |||||||||||
(5) Adjustment represents removal of noncontrolling interest amounts associated with the South African projects. | |||||||||||
SPX CORPORATION AND SUBSIDIARIES | ||||
NON-GAAP RECONCILIATION - FREE CASH FLOW USED IN CONTINUING OPERATIONS | ||||
(Unaudited; in millions) | ||||
Three months ended | ||||
July 1, 2017 | ||||
Net cash used in continuing operations | $ | (15.1 | ) | |
Capital expenditures - continuing operations | (2.6 | ) | ||
Free cash flow used in continuing operations | $ | (17.7 | ) | |