Attached files

file filename
8-K - 8-K - WATTS WATER TECHNOLOGIES INCa18-18087_18k.htm

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

Contact:

Timothy M. MacPhee

 

 

Treasurer, VP — Investor Relations

 

 

Telephone:

(978) 689-6201

 

 

Fax:

(978) 794-0353

 

WATTS WATER TECHNOLOGIES REPORTS RECORD SECOND QUARTER RESULTS

 

·                  Reported record sales of $408 million, up 8%

 

·                  Organic sales growth +5%, foreign exchange +3%

 

·                  2Q operating margin of 12.8%; up 100 bps on GAAP basis, up 30 bps on adjusted basis

 

·                  Record EPS of $1.05, up 33% on GAAP basis, up 27% on adjusted basis

 

·                  Raising full year 2018 organic sales growth outlook

 

North Andover, MA…August 1, 2018.  Watts Water Technologies, Inc. (NYSE: WTS) today announced second quarter 2018 results.

 

Commenting on operating results, Chief Executive Officer Robert J. Pagano Jr., said, “We continued to drive strong top-line growth and productivity during the quarter, especially in the Americas.  This enabled us to deliver record sales, adjusted operating margin and EPS.  For the first half of 2018, we delivered 5% organic growth, double digit earnings growth and strong operating margin.  We are raising our full year organic sales growth outlook given results to date and our prospects for the second half of 2018.”

 

Sales during the second quarter of $408 million increased 8% compared to the same period in 2017. Second quarter net income per diluted share (EPS) on both a GAAP and adjusted basis was $1.05, as compared to $0.79 on a GAAP basis and $0.83 on an adjusted basis for the prior-year period.   EPS improved due to volume and productivity, a lower effective tax rate, lower non-operating expense and favorable foreign exchange.  A summary of second quarter financial results is as follows:

 



 

 

 

Second quarter ended

 

(In millions, except per share information)

 

July 1,
2018

 

July 2,
2017

 

% Change

 

 

 

 

 

 

 

 

 

Sales

 

$

407.9

 

$

378.5

 

8

%

 

 

 

 

 

 

 

 

Net income

 

$

36.0

 

$

27.2

 

32

%

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

1.05

 

$

0.79

 

33

%

 

 

 

 

 

 

 

 

Special items

 

 

0.04

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings per share

 

$

1.05

 

$

0.83

 

27

%

 

Financial Highlights

 

·                  Organic sales increased 5% compared to the second quarter last year; adjusted operating margin expanded 30 basis points. From a regional perspective:

 

·                  Americas’ organic sales increased 8% with wide-ranging growth in plumbing, water quality and heating and hot water products.  Sales growth benefited from strong end-market demand and from customers pre-buying products due to the announced July price increases.  Adjusted operating margin increased 70 basis points as benefits from volume and productivity were partially offset by growth investments and increased commodity and transportation costs.

 

·                  Europe’s organic sales declined 2% with growth in drains more than offset by a decline in water, plumbing and HVAC products.  Adjusted operating margin decreased 80 basis points driven by the volume reduction, sales mix, commodity cost increases and incremental investments.

 

·                  APMEA’s organic sales increased 5%, which included a 6% headwind for planned product rationalization. Our product rationalization efforts represent the exit of low-margin, non-core products. Stronger sales in the Middle East, New Zealand and commercial valves in China offset continued softness in China’s residential heating market.  Adjusted operating margin decreased 470 basis points, driven by FX headwinds and incremental growth investments.

 

·                  For the first six months of 2018, operating cash flow was $1 million, net capital expenditures were $15 million and free cash outflow was approximately $14 million.  In the comparable period last year, operating cash flow was $9 million, net capital expenditures were approximately $11 million and free cash outflow was approximately $2 million.  Free cash outflow increased due to increased inventory, tax payments and capital expenditure outlays.  We expect

 



 

continued improvement in free cash flow during the second half of 2018, due to normal seasonality.

 

·                  The Company repatriated $39 million in cash during the second quarter.  For the first six months of 2018, $110 million has been repatriated, a majority of which was used to pay down revolving debt.

 

·                  The Company repurchased approximately 59,000 shares of Class A common stock at a cost of approximately $4.5 million during the second quarter.  For the first six months of 2018, we have purchased approximately 139,000 shares at a cost of approximately $11 million, which offset dilution from our stock compensation programs.

 

For a reconciliation of GAAP to non-GAAP items and a statement regarding the usefulness of these measures to investors and management in evaluating our operating performance, please see the tables attached to this press release.

 

Watts Water Technologies, Inc. will hold a live web cast of its conference call to discuss second quarter results for 2018 on Thursday, August 2, 2018, at 9:00 a.m. Eastern Time. This press release and the live web cast can be accessed by visiting the Investors section of the Company’s website at www.wattswater.com. Following the web cast, an archived version of the call will be available at the same address until August 2, 2019.

 

Watts Water Technologies, Inc., through its subsidiaries, is a world leader in the manufacture of innovative products to control the efficiency, safety, and quality of water within residential, commercial, and institutional applications. Watts’s expertise in a wide variety of water technologies enables it to be a comprehensive supplier to the water industry.

 

This Press Release includes “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995, including statements relating to our long-term growth strategy and our 2018 outlook, including full year organic sales growth and free cash flow improvements during the second half of 2018.  These forward-looking statements reflect our current views about future events.  You should not rely on forward-looking statements because our actual results may differ materially from those predicted as a result of a number of potential risks and uncertainties.  These potential risks and uncertainties include, but are not limited to: the final impact of the 2017 Tax Cuts and Jobs Act; the timing and expected impact of proposed tariffs, the effectiveness, the timing and the expected savings associated with our restructuring and transformation programs and initiatives; current economic and financial conditions, which can affect the housing and construction markets where our products are sold, manufactured and marketed; shortages in and pricing of raw materials and supplies; our ability to compete effectively; changes in variable interest rates on our borrowings; failure to expand our markets through acquisitions; failure to successfully develop and introduce new product offerings or enhancements to existing products; failure to manufacture products that meet required

 



 

performance and safety standards; foreign exchange rate fluctuations; cyclicality of industries where we market our products, such as plumbing and heating wholesalers and home improvement retailers; environmental compliance costs; product liability risks; changes in the status of current litigation; and other risks and uncertainties discussed under the heading “Item 1A. Risk Factors” and in Note 15 of the Notes to the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC and our subsequent filings with the SEC.  We undertake no duty to update the information contained in this Press Release, except as required by law.

 



 

WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in millions, except per share information)

(Unaudited)

 

 

 

Second Quarter Ended

 

Six Months Ended

 

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

 

2018

 

2017

 

2018

 

2017

 

Net sales

 

$

407.9

 

378.5

 

786.4

 

725.7

 

Cost of goods sold

 

238.5

 

221.8

 

460.3

 

425.2

 

GROSS PROFIT

 

169.4

 

156.7

 

326.1

 

300.5

 

Selling, general and administrative expenses

 

117.2

 

110.2

 

230.0

 

217.8

 

Restructuring

 

 

1.7

 

 

2.2

 

OPERATING INCOME

 

52.2

 

44.8

 

96.1

 

80.5

 

Other (income) expense:

 

 

 

 

 

 

 

 

 

Interest income

 

(0.1

)

(0.2

)

(0.5

)

(0.4

)

Interest expense

 

4.4

 

5.0

 

8.7

 

9.8

 

Other (income) expense, net

 

(1.8

)

0.2

 

(1.1

)

0.5

 

Total other expense

 

2.5

 

5.0

 

7.1

 

9.9

 

INCOME BEFORE INCOME TAXES

 

49.7

 

39.8

 

89.0

 

70.6

 

Provision for income taxes

 

13.7

 

12.6

 

24.8

 

21.7

 

NET INCOME

 

$

36.0

 

$

27.2

 

64.2

 

48.9

 

 

 

 

 

 

 

 

 

 

 

BASIC EPS

 

 

 

 

 

 

 

 

 

NET INCOME PER SHARE

 

$

1.05

 

0.79

 

1.87

 

1.42

 

Weighted average number of shares

 

34.4

 

34.5

 

34.4

 

34.5

 

DILUTED EPS

 

 

 

 

 

 

 

 

 

NET INCOME PER SHARE

 

$

1.05

 

0.79

 

1.87

 

1.42

 

Weighted average number of shares

 

34.4

 

34.5

 

34.4

 

34.5

 

Dividends declared per share

 

$

0.21

 

$

0.19

 

0.40

 

0.37

 

 



 

WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Amounts in millions, except share information)

(Unaudited)

 

 

 

July 1,

 

December 31,

 

 

 

2018

 

2017

 

ASSETS

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

142.6

 

$

280.2

 

Trade accounts receivable, less allowance for doubtful accounts of $15.7 million at July 1, 2018 and $14.3 million at December 31, 2017

 

248.2

 

216.1

 

Inventories, net:

 

 

 

 

 

Raw materials

 

88.5

 

81.8

 

Work in process

 

19.8

 

17.5

 

Finished goods

 

173.9

 

159.8

 

Total Inventories

 

282.2

 

259.1

 

Prepaid expenses and other current assets

 

34.7

 

26.7

 

Assets held for sale

 

1.4

 

1.5

 

Total Current Assets

 

709.1

 

783.6

 

PROPERTY, PLANT AND EQUIPMENT:

 

 

 

 

 

Property, plant and equipment, at cost

 

529.0

 

525.8

 

Accumulated depreciation

 

(332.8

)

(327.3

)

Property, plant and equipment, net

 

196.2

 

198.5

 

OTHER ASSETS:

 

 

 

 

 

Goodwill

 

546.5

 

550.5

 

Intangible assets, net

 

174.3

 

185.2

 

Deferred income taxes

 

2.0

 

1.6

 

Other, net

 

19.2

 

17.1

 

TOTAL ASSETS

 

$

1,647.3

 

$

1,736.5

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Accounts payable

 

$

120.1

 

$

123.8

 

Accrued expenses and other liabilities

 

116.5

 

125.8

 

Accrued compensation and benefits

 

46.4

 

55.3

 

Current portion of long-term debt

 

26.2

 

22.5

 

Total Current Liabilities

 

309.2

 

327.4

 

LONG-TERM DEBT, NET OF CURRENT PORTION

 

383.0

 

474.6

 

DEFERRED INCOME TAXES

 

49.5

 

55.2

 

OTHER NONCURRENT LIABILITIES

 

47.4

 

50.3

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Preferred Stock, $0.10 par value; 5,000,000 shares authorized; no shares issued or outstanding

 

 

 

Class A common stock, $0.10 par value; 80,000,000 shares authorized; 1 vote per share; issued and outstanding: 27,803,429 shares at July 1, 2018 and 27,724,192 shares at December 31, 2017

 

2.8

 

2.8

 

Class B common stock, $0.10 par value; 25,000,000 shares authorized; 10 votes per share; issued and outstanding: 6,329,290 shares at July 1, 2018 and 6,379,290 at December 31, 2017

 

0.6

 

0.6

 

Additional paid-in capital

 

559.6

 

551.8

 

Retained earnings

 

407.4

 

372.9

 

Accumulated other comprehensive loss

 

(112.2

)

(99.1

)

Total Stockholders’ Equity

 

858.2

 

829.0

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

1,647.3

 

$

1,736.5

 

 



 

WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in millions)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

July 1,

 

July 2,

 

 

 

2018

 

2017

 

OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

64.2

 

$

48.9

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

14.3

 

14.6

 

Amortization of intangibles

 

10.7

 

11.1

 

Loss on disposal, impairment of intangibles, property, plant and equipment, and other

 

 

0.6

 

Stock-based compensation

 

6.3

 

6.9

 

Deferred income tax

 

(5.3

)

2.3

 

Changes in operating assets and liabilities, net of effects from business acquisitions and divestitures:

 

 

 

 

 

Accounts receivable

 

(35.2

)

(41.5

)

Inventories

 

(27.4

)

(13.1

)

Prepaid expenses and other assets

 

(7.0

)

2.6

 

Accounts payable, accrued expenses and other liabilities

 

(19.1

)

(23.4

)

 

 

 

 

 

 

Net cash provided by operating activities

 

1.5

 

9.0

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

Additions to property, plant and equipment

 

(15.2

)

(11.0

)

Proceeds from the sale of property, plant and equipment

 

 

0.1

 

Net proceeds from the sale of assets, and other

 

0.2

 

1.9

 

Business acquisitions, net of cash acquired and other

 

(1.8

)

0.1

 

 

 

 

 

 

 

Net cash used in investing activities

 

(16.8

)

(8.9

)

FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from long-term borrowings

 

45.0

 

20.0

 

Payments of long-term debt

 

(133.2

)

(126.3

)

Payment of capital leases and other

 

(5.2

)

(4.3

)

Proceeds from share transactions under employee stock plans

 

 

0.5

 

Payments to repurchase common stock

 

(10.8

)

(9.0

)

Dividends

 

(13.9

)

(12.8

)

 

 

 

 

 

 

Net cash used in financing activities

 

(118.1

)

(131.9

)

Effect of exchange rate changes on cash and cash equivalents

 

(4.2

)

10.9

 

 

 

 

 

 

 

DECREASE IN CASH AND CASH EQUIVALENTS

 

(137.6

)

(120.9

)

 

 

 

 

 

 

Cash and cash equivalents at beginning of year

 

280.2

 

338.4

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

 

$

142.6

 

$

217.5

 

 



 

WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES

SEGMENT INFORMATION

(Amounts in millions)

(Unaudited)

 

 

 

Net Sales

 

 

 

Second Quarter Ended

 

Six Months Ended

 

 

 

July 1, 2018

 

July 2, 2017

 

July 1, 2018

 

July 2, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

272.0

 

$

250.5

 

$

513.1

 

$

479.2

 

Europe

 

117.1

 

110.7

 

240.1

 

215.6

 

APMEA

 

18.8

 

17.3

 

33.2

 

30.9

 

Total

 

$

407.9

 

$

378.5

 

$

786.4

 

$

725.7

 

 

 

 

Operating Income (Loss)

 

 

 

Second Quarter Ended

 

Six Months Ended

 

 

 

July 1, 2018

 

July 2, 2017

 

July 1, 2018

 

July 2, 2017

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

46.7

 

$

39.6

 

$

83.1

 

$

70.7

 

Europe

 

12.9

 

12.7

 

27.8

 

25.1

 

APMEA

 

1.6

 

1.8

 

3.0

 

2.8

 

Corporate

 

(9.0

)

(9.3

)

(17.8

)

(18.1

)

Total

 

$

52.2

 

$

44.8

 

$

96.1

 

$

80.5

 

 

 

 

Intersegment Sales

 

 

 

Second Quarter Ended

 

Six Months Ended

 

 

 

July 1, 2018

 

July 2, 2017

 

July 1, 2018

 

July 2, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Americas

 

$

3.4

 

$

3.6

 

$

6.0

 

$

6.4

 

Europe

 

3.5

 

4.0

 

6.9

 

7.9

 

APMEA

 

24.7

 

20.4

 

41.4

 

40.0

 

Total

 

$

31.6

 

$

28.0

 

$

54.3

 

$

54.3

 

 



 

Key Performance Indicators and Non-GAAP Measures

 

In this press release, we refer to non-GAAP financial measures (including adjusted operating income, adjusted operating margins, adjusted net income, adjusted earnings per share, organic sales, free cash outflow and net debt to capitalization ratio) and provide a reconciliation of those non-GAAP financial measures to the corresponding financial measures contained in our consolidated financial statements prepared in accordance with GAAP. We believe that these financial measures enhance the overall understanding of our historical financial performance and give insight into our future prospects. Adjusted operating income, adjusted operating margins, adjusted net income and adjusted earnings per share eliminate certain expenses incurred and gains recognized in the periods presented that relate primarily to our global restructuring programs, deployment costs, acquisition related costs, and the related income tax impacts on these items, and other tax adjustments. Management then utilizes these adjusted financial measures to assess the run-rate of the Company’s operations against those of comparable periods.  Organic sales growth is a non-GAAP measure of sales growth excluding the impacts of foreign exchange, acquisitions and divestitures from period-over-period comparisons. Management believes reporting organic sales growth provides useful information to investors, potential investors and others, and allows for a more complete understanding of underlying sales trends by providing sales growth on a consistent basis. Free cash outflow and the net debt to capitalization ratio, which are adjusted to exclude certain cash inflows and outlays, and include only certain balance sheet accounts from the comparable GAAP measures, are an indication of our performance in cash flow generation and also provide an indication of the Company’s relative balance sheet leverage to other industrial manufacturing companies. These non-GAAP financial measures are among the primary indicators management uses as a basis for evaluating our cash flow generation and our capitalization structure. In addition, free cash outflow is used as a criterion to measure and pay certain compensation-based incentives. For these reasons, management believes these non-GAAP financial measures can be useful to investors, potential investors and others. The Company’s non-GAAP financial measures may not be comparable to similarly titled measures reported by other companies. The presentation of this additional information is not meant to be considered in isolation or as a substitute for financial measures prepared in accordance with GAAP.

 



 

TABLE 1

 

RECONCILIATION OF GAAP “AS REPORTED” TO THE “ADJUSTED” NON-GAAP

EXCLUDING THE EFFECT OF ADJUSTMENTS FOR SPECIAL ITEMS

(Amounts in millions, except per share information)

(Unaudited)

 

CONSOLIDATED RESULTS

 

 

 

Second Quarter Ended

 

Six Months Ended

 

 

 

July 1,

 

July 2,

 

July 1,

 

July 2,

 

 

 

2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

407.9

 

$

378.5

 

$

786.4

 

$

725.7

 

 

 

 

 

 

 

 

 

 

 

Operating income - as reported

 

$

52.2

 

$

44.8

 

$

96.1

 

$

80.5

 

Operating margin %

 

12.8

%

11.8

%

12.2

%

11.1

%

 

 

 

 

 

 

 

 

 

 

Adjustments for special items:

 

 

 

 

 

 

 

 

 

Acquisition costs

 

 

 

 

0.2

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 

1.7

 

 

2.2

 

 

 

 

 

 

 

 

 

 

 

Americas, APMEA & Europe transformation costs

 

 

0.8

 

 

2.8

 

 

 

 

 

 

 

 

 

 

 

Total adjustments for special items

 

$

 

$

2.5

 

$

 

$

5.2

 

 

 

 

 

 

 

 

 

 

 

Operating income - as adjusted

 

$

52.2

 

$

47.3

 

$

96.1

 

$

85.7

 

Adjusted operating margin %

 

12.8

%

12.5

%

12.2

%

11.8

%

 

 

 

 

 

 

 

 

 

 

Net income - as reported

 

$

36.0

 

$

27.2

 

$

64.2

 

$

48.9

 

 

 

 

 

 

 

 

 

 

 

Adjustments for special items - tax affected:

 

 

 

 

 

 

 

 

 

Acquisition costs

 

 

 

 

0.1

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

1.1

 

 

1.5

 

 

 

 

 

 

 

 

 

 

 

Americas, APMEA & Europe transformation costs

 

 

0.5

 

 

1.8

 

 

 

 

 

 

 

 

 

 

 

Tax adjustments

 

 

(0.1

)

 

(1.3

)

 

 

 

 

 

 

 

 

 

 

Total Adjustments for special items - tax affected

 

$

 

$

1.5

 

$

 

$

2.1

 

 

 

 

 

 

 

 

 

 

 

Net income - as adjusted

 

$

36.0

 

$

28.7

 

$

64.2

 

$

51.0

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share - as reported

 

$

1.05

 

0.79

 

$

1.87

 

1.42

 

Adjustments for special items

 

 

0.04

 

 

0.06

 

Diluted earnings per share - as adjusted

 

$

1.05

 

$

0.83

 

$

1.87

 

$

1.48

 

 



 

TABLE 2

 

SEGMENT INFORMATION - RECONCILIATION OF GAAP “AS REPORTED” TO THE “ADJUSTED” NON-GAAP

EXCLUDING THE EFFECT OF ADJUSTMENTS FOR SPECIAL ITEMS

(Amounts in millions)

(Unaudited)

 

 

 

Second Quarter Ended

 

Second Quarter Ended

 

 

 

July 1, 2018

 

July 2, 2017

 

 

 

Americas

 

Europe

 

APMEA

 

Corporate

 

Total

 

Americas

 

Europe

 

APMEA

 

Corporate

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

272.0

 

117.1

 

18.8

 

 

407.9

 

$

250.5

 

110.7

 

17.3

 

 

378.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) - as reported

 

$

46.7

 

12.9

 

1.6

 

(9.0

)

52.2

 

$

39.6

 

12.7

 

1.8

 

(9.3

)

44.8

 

Operating margin %

 

17.2

%

11.0

%

8.3

%

 

 

12.8

%

15.8

%

11.5

%

10.4

%

 

 

11.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments for special items

 

$

 

 

 

 

 

$

1.8

 

0.3

 

0.4

 

 

2.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) - as adjusted

 

$

46.7

 

12.9

 

1.6

 

(9.0

)

52.2

 

$

41.4

 

13.0

 

2.2

 

(9.3

)

47.3

 

Adjusted operating margin %

 

17.2

%

11.0

%

8.3

%

 

 

12.8

%

16.5

%

11.8

%

13.0

%

 

 

12.5

%

 

 

 

Six Months Ended

 

Six Months Ended

 

 

 

July 1, 2018

 

July 2, 2017

 

 

 

Americas

 

Europe

 

APMEA

 

Corporate

 

Total

 

Americas

 

Europe

 

APMEA

 

Corporate

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

513.1

 

240.1

 

33.2

 

 

786.4

 

$

479.2

 

215.6

 

30.9

 

 

725.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) - as reported

 

$

83.1

 

27.8

 

3.0

 

(17.8

)

96.1

 

$

70.7

 

25.1

 

2.8

 

(18.1

)

80.5

 

Operating margin %

 

16.2

%

11.6

%

8.8

%

 

 

12.2

%

14.8

%

11.6

%

9.1

%

 

 

11.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments for special items

 

$

 

 

 

 

 

$

4.3

 

0.5

 

0.4

 

 

5.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) - as adjusted

 

$

83.1

 

27.8

 

3.0

 

(17.8

)

96.1

 

$

75.0

 

25.6

 

3.2

 

(18.1

)

85.7

 

Adjusted operating margin %

 

16.2

%

11.6

%

8.8

%

 

 

12.2

%

15.7

%

11.9

%

10.4

%

 

 

11.8

%

 



 

TABLE 3

SEGMENT INFORMATION - RECONCILIATION OF REPORTED NET SALES TO ORGANIC SALES

(Unaudited)

 

 

 

Second Quarter Ended

 

 

 

Americas

 

Europe

 

APMEA

 

Total

 

Reported net sales July 1, 2018

 

$

272.0

 

$

117.1

 

$

18.8

 

$

407.9

 

Reported net sales July 2, 2017

 

250.5

 

110.7

 

17.3

 

378.5

 

Dollar change

 

$

21.5

 

$

6.4

 

$

1.5

 

$

29.4

 

Net sales % increase

 

8.6

%

5.8

%

8.3

%

7.8

%

Increase due to foreign exchange

 

-0.3

%

-7.9

%

-3.0

%

-2.6

%

Organic sales increase (decrease)

 

8.3

%

-2.1

%

5.3

%

5.2

%

 

 

 

Six Months Ended

 

 

 

Americas

 

Europe

 

APMEA

 

Total

 

Reported net sales July 1, 2018

 

$

513.1

 

$

240.1

 

$

33.2

 

$

786.4

 

Reported net sales July 2, 2017

 

479.2

 

215.6

 

30.9

 

725.7

 

Dollar change

 

$

33.9

 

$

24.5

 

$

2.3

 

$

60.7

 

Net sales % increase

 

7.1

%

11.4

%

7.4

%

8.4

%

Increase due to foreign exchange

 

-0.3

%

-11.4

%

-3.3

%

-3.7

%

Organic sales increase

 

6.8

%

0.0

%

4.1

%

4.6

%

 



 

TABLE 4

RECONCILIATION OF NET CASH PROVIDED BY OPERATIONS TO FREE CASH OUTFLOW

(Amounts in millions)

(Unaudited)

 

 

 

Six Months Ended

 

 

 

July 1,

 

July 2,

 

 

 

2018

 

2017

 

Net cash provided by operations - as reported

 

$

1.5

 

$

9.0

 

Less: additions to property, plant, and equipment

 

(15.2

)

(11.0

)

Plus: proceeds from the sale of property, plant, and equipment

 

 

0.1

 

Free cash outflow

 

$

(13.7

)

$

(1.9

)

 

TABLE 5

RECONCILIATION OF LONG-TERM DEBT (INCLUDING CURRENT PORTION) TO NET DEBT AND NET DEBT TO CAPITALIZATION RATIO

 

(Amounts in millions)

(Unaudited)

 

 

 

July 1,

 

December 31,

 

 

 

2018

 

2017

 

Current portion of long-term debt

 

$

26.2

 

$

22.5

 

Plus: Long-term debt, net of current portion

 

383.0

 

474.6

 

Less: Cash and cash equivalents

 

(142.6

)

(280.2

)

Net debt

 

$

266.6

 

$

216.9

 

 

 

 

 

 

 

Net debt

 

$

266.6

 

$

216.9

 

Plus: Total stockholders’ equity

 

858.2

 

829.0

 

Capitalization

 

$

1,124.8

 

$

1,045.9

 

 

 

 

 

 

 

Net debt to capitalization ratio

 

23.7

%

20.7

%