SPX Reports Fourth Quarter And Full Year 2014 Results And Provides 2015 Financial Modeling Targets
Fourth Quarter 2014 Overview:
- Revenues decreased 3.9% to
$1.28 billion from$1.33 billion in the year-ago quarter. Organic revenues* decreased 0.5%, due primarily to a$40 million reduction in revenue recognized on the power projects inSouth Africa . Currency decreased revenues by 3.4%. - Segment income and margins were
$152.3 million and 11.9%, compared to$172.5 million and 13.0% in the year-ago quarter.- Q4 2014 segment income included a
$25 million charge in the Thermal Equipment and Services segment related to additional costs and accruals on theSouth Africa projects.
- Q4 2014 segment income included a
- Net loss per share from continuing operations was
$0.78 , compared to diluted net income per share from continuing operations of$1.87 in the year-ago quarter. - Q4 2014 net loss per share from continuing operations included the following notable items:
- Non-cash pension expense of
$1.45 , due primarily to the annual mark-to-market adjustment; - Non-cash asset impairment charges of
$0.74 ; - A charge of
$0.46 related to additional costs and accruals on theSouth Africa projects; - Costs of
$0.39 associated with the planned spin-off of the Flow business; - Income tax expense of
$0.46 related to the repatriation of$92 million of cash; and - Income tax benefits of
$0.36 related to various discrete income tax items
- Non-cash pension expense of
- Excluding the items mentioned above, Q4 2014 adjusted diluted earnings per share from continuing operations were
$2.36 . - Net cash generated from continuing operations was
$140.0 million and included$58.4 million of income tax payments associated with gains on asset sales,$18.6 million of tax payments related to repatriation of cash fromChina and$7.0 million of cash outflows related to the planned spin-off. In the year-ago quarter, net cash generated from continuing operations was$254.7 million . - Adjusted free cash flow from continuing operations was
$204.4 million , compared to$242.3 million in the year-ago quarter.
Full Year 2014 Overview:
- Revenues decreased 1.1% to
$4.72 billion from$4.77 billion in the prior year. Organic revenues* decreased 0.4%, due primarily to a$94 million reduction in revenue recognized on the large power projects inSouth Africa . Currency decreased revenues by 0.7%. - Segment income and margins improved to
$522.1 million and 11.1%, compared to$510.1 million and 10.7% in the prior year.- 2014 segment income included a
$34 million loss in the Thermal Equipment and Services reportable segment related to theSouth Africa projects.
- 2014 segment income included a
- Diluted net income per share from continuing operations was
$9.05 , compared to diluted net income per share from continuing operations of$4.55 in the prior year. - 2014 diluted net income per share included the following notable items:
- Gain on asset sale of
$7.34 attributable to the sale of the company's joint venture interest inEGS Electrical Group, LLC ; - Non-cash pension expense of
$1.73 , due primarily to the annual mark-to-market adjustment; - Non-cash asset impairment charges of
$0.70 ; - A charge of
$0.47 related to the early extinguishment of debt; - A charge of
$0.44 related to additional costs and accruals on theSouth Africa projects; - Costs of
$0.39 associated with the planned spin-off of the Flow business; - Income tax expense of
$0.43 related to the repatriation of$92 million of cash; and - Income tax benefits of
$0.34 related to various discrete income tax items.
- Gain on asset sale of
- Excluding the items mentioned above, 2014 adjusted diluted earnings per share from continuing operations were
$5.53 . - Net cash generated from continuing operations was
$81.7 million and included$235.0 million of income tax payments associated with gains on asset sales,$18.6 million of tax payments related to the repatriation of cash fromChina and$7.0 million of cash outflows related to the planned spin-off. In the prior year, net cash generated from continuing operations was$111.6 million and included$115.0 million of tax payments associated with gains on asset sales and a$160.0 million discretionary pension contribution, net of taxes. - Adjusted free cash flow from continuing operations was
$281.2 million , compared to$331.5 million in the prior year.
"2014 was a milestone year for SPX. We completed a successful transition to our new operational alignment and executed several strategic actions that culminated with the announcement of our plan to spin-off our Flow business in 2015," said
"As we begin 2015, we remain focused on continued operational improvement and separating SPX into two strong, independent companies. We see this as a unique opportunity to create shareholder value at both future companies and we are committed to that goal," Kearney concluded.
2015 Financial Modeling Approach:
For 2015 the company has provided financial modeling targets for revenue, segment income, EBITDA and other reasonably predictable items. SPX management does not believe it is useful to provide 2015 EPS guidance given its plan to complete the spin-off of its Flow business in Q3 2015 and the uncertain timing of related financial impacts. However, the company plans to provide regular updates on the actions and related costs associated with the spin-off of its Flow business.
2015 Financial Modeling Targets:
Total revenues |
(5%) to (1%) |
Currency impact to revenues |
~(5%) |
Organic revenues |
0% to +4% |
Segment Income margin |
+90 points |
Free Cash Flow |
~100% of operating income |
Special Charges (Restructuring) |
~$20m |
Consolidated EBITDA (1) |
$550m to $600m |
"For 2015, we are targeting organic growth to be flat to up 4% and expect segment income margins to expand 90 points. We are targeting consolidated EBITDA(1) in the range of
"The strength of the U.S. dollar and reduced oil prices are challenging headwinds to growing our top-line in 2015," Smeltser continued. "Given recent oil prices and customer behavior, we expect Flow's Power & Energy organic revenue to decline double-digits in 2015. In contrast, we expect organic growth in Flow's Food & Beverage and Industrial businesses, as well as organic growth in our Thermal and Industrial segments, where year-end 2014 backlogs were up double-digits on a year-over-year basis."
CONTINUING OPERATIONS OVERVIEW
Flow Technology
Revenues for the fourth quarter of 2014 were
Segment income was
Thermal Equipment and Services
Revenues for the fourth quarter of 2014 were
Segment income was
Industrial Products and Services and Other
Revenues for the fourth quarter of 2014 were
Income was
OTHER ITEMS
Share Repurchases: During the fourth quarter of 2014, the company repurchased a total of 0.823 million shares of common stock under a Rule 10b5-1 trading plan for
Dividend: On
Pension: During the fourth quarter of 2014, the company recognized a charge to net periodic benefit expense of
Form 10-K: The company expects to file its annual report on Form 10-K for the year ended
About SPX: Based in
*Non-GAAP number. See attached schedules for reconciliation to most comparable GAAP number.
(1) Consolidated EBITDA as defined by SPX's credit facilities.
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
SPX CORPORATION AND SUBSIDIARIES |
|||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||
(Unaudited; in millions, except per share amounts) |
|||||||||
Three months ended December 31, |
Twelve months ended December 31, |
||||||||
2014 |
2013 |
2014 |
2013 |
||||||
Revenues |
$ 1,277.7 |
$ 1,328.9 |
$ 4,721.1 |
$ 4,773.3 |
|||||
Costs and expenses: |
|||||||||
Cost of products sold |
910.2 |
927.7 |
3,357.5 |
3,392.3 |
|||||
Selling, general and administrative |
328.0 |
247.2 |
1,068.7 |
963.9 |
|||||
Intangible amortization |
7.6 |
8.6 |
31.8 |
33.0 |
|||||
Impairment of goodwill and other long-term assets |
38.1 |
4.7 |
38.1 |
6.7 |
|||||
Special charges, net |
4.5 |
7.2 |
23.1 |
32.3 |
|||||
Operating income (loss) |
(10.7) |
133.5 |
201.9 |
345.1 |
|||||
Other income (expense), net |
(5.9) |
(7.1) |
484.6 |
(11.3) |
|||||
Interest expense |
(17.6) |
(29.2) |
(69.8) |
(112.6) |
|||||
Interest income |
1.6 |
2.0 |
8.6 |
8.2 |
|||||
Loss on early extinguishment of debt |
- |
- |
(32.5) |
- |
|||||
Equity earnings in joint ventures |
0.6 |
11.6 |
1.4 |
42.2 |
|||||
Income (loss) from continuing operations before income taxes |
(32.0) |
110.8 |
594.2 |
271.6 |
|||||
Income tax provision |
(8.0) |
(25.7) |
(214.1) |
(60.3) |
|||||
Income (loss) from continuing operations |
(40.0) |
85.1 |
380.1 |
211.3 |
|||||
Income (loss) from discontinued operations, net of tax |
(4.5) |
3.5 |
(5.0) |
5.3 |
|||||
Gain (loss) on disposition of discontinued operations, net of tax |
1.3 |
(1.7) |
13.3 |
(4.0) |
|||||
Income (loss) from discontinued operations, net of tax |
(3.2) |
1.8 |
8.3 |
1.3 |
|||||
Net income (loss) |
(43.2) |
86.9 |
388.4 |
212.6 |
|||||
Less: Net income (loss) attributable to noncontrolling interests |
(8.2) |
(0.1) |
(9.5) |
2.4 |
|||||
Net income (loss) attributable to SPX Corporation common shareholders |
$ (35.0) |
$ 87.0 |
$ 397.9 |
$ 210.2 |
|||||
Amounts attributable to SPX Corporation common shareholders: |
|||||||||
Income (loss) from continuing operations, net of tax |
$ (31.8) |
$ 85.2 |
$ 389.6 |
$ 209.1 |
|||||
Income (loss) from discontinued operations, net of tax |
(3.2) |
1.8 |
8.3 |
1.1 |
|||||
Net income (loss) |
$ (35.0) |
$ 87.0 |
$ 397.9 |
$ 210.2 |
|||||
Basic income (loss) per share of common stock: |
|||||||||
Income (loss) from continuing operations attributable to SPX Corporation common shareholders |
$ (0.78) |
$ 1.90 |
$ 9.19 |
$ 4.61 |
|||||
Income (loss) from discontinued operations attributable to SPX Corporation common shareholders |
(0.08) |
0.04 |
0.19 |
0.02 |
|||||
Net income (loss) per share attributable to SPX Corporation common shareholders |
$ (0.86) |
$ 1.94 |
$ 9.38 |
$ 4.63 |
|||||
Weighted average number of common shares outstanding - basic |
40.548 |
44.768 |
42.400 |
45.384 |
|||||
Diluted income (loss) per share of common stock: |
|||||||||
Income (loss) from continuing operations attributable to SPX Corporation common shareholders |
$ (0.78) |
$ 1.87 |
$ 9.05 |
$ 4.55 |
|||||
Income (loss) from discontinued operations attributable to SPX Corporation common shareholders |
(0.08) |
0.04 |
0.20 |
0.02 |
|||||
Net income (loss) per share attributable to SPX Corporation common shareholders |
$ (0.86) |
$ 1.91 |
$ 9.25 |
$ 4.57 |
|||||
Weighted average number of common shares outstanding - diluted |
40.548 |
45.609 |
43.031 |
46.006 |
|||||
SPX CORPORATION AND SUBSIDIARIES |
|||||
CONSOLIDATED BALANCE SHEETS |
|||||
(Unaudited; in millions) |
|||||
December 31, |
December 31, |
||||
2014 |
2013 |
||||
ASSETS |
|||||
Current assets: |
|||||
Cash and equivalents |
$ 427.6 |
$ 691.8 |
|||
Accounts receivable, net |
1,067.4 |
1,210.4 |
|||
Inventories, net |
497.8 |
505.9 |
|||
Other current assets |
98.5 |
104.4 |
|||
Deferred income taxes |
123.8 |
119.6 |
|||
Assets of discontinued operations |
- |
100.9 |
|||
Total current assets |
2,215.1 |
2,733.0 |
|||
Property, plant and equipment: |
|||||
Land |
56.4 |
46.4 |
|||
Buildings and leasehold improvements |
361.8 |
387.9 |
|||
Machinery and equipment |
825.9 |
796.0 |
|||
1,244.1 |
1,230.3 |
||||
Accumulated depreciation |
(573.2) |
(533.8) |
|||
Property, plant and equipment, net |
670.9 |
696.5 |
|||
Goodwill |
1,455.4 |
1,549.1 |
|||
Intangibles, net |
831.0 |
928.3 |
|||
Other assets |
729.8 |
949.3 |
|||
TOTAL ASSETS |
$ 5,902.2 |
$ 6,856.2 |
|||
LIABILITIES AND EQUITY |
|||||
Current liabilities: |
|||||
Accounts payable |
$ 462.0 |
$ 497.5 |
|||
Accrued expenses |
892.3 |
990.8 |
|||
Income taxes payable |
43.7 |
73.1 |
|||
Short-term debt |
181.1 |
26.9 |
|||
Current maturities of long-term debt |
30.8 |
558.7 |
|||
Liabilities of discontinued operations |
- |
27.4 |
|||
Total current liabilities |
1,609.9 |
2,174.4 |
|||
Long-term debt |
1,157.8 |
1,090.0 |
|||
Deferred and other income taxes |
294.9 |
427.2 |
|||
Other long-term liabilities |
1,018.5 |
992.6 |
|||
Total long-term liabilities |
2,471.2 |
2,509.8 |
|||
Equity: |
|||||
SPX Corporation shareholders' equity: |
|||||
Common stock |
1,008.2 |
1,004.5 |
|||
Paid-in capital |
1,600.8 |
1,571.5 |
|||
Retained earnings |
2,637.8 |
2,303.1 |
|||
Accumulated other comprehensive income |
62.6 |
287.5 |
|||
Common stock in treasury |
(3,491.5) |
(3,008.6) |
|||
Total SPX Corporation shareholders' equity |
1,817.9 |
2,158.0 |
|||
Noncontrolling interests |
3.2 |
14.0 |
|||
Total equity |
1,821.1 |
2,172.0 |
|||
TOTAL LIABILITIES AND EQUITY |
$ 5,902.2 |
$ 6,856.2 |
|||
SPX CORPORATION AND SUBSIDIARIES |
|||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||
(Unaudited; in millions) |
|||||||||
Three months ended December 31, |
Twelve months ended December 31, |
||||||||
2014 |
2013 |
2014 |
2013 |
||||||
Cash flows from operating activities: |
|||||||||
Net income (loss) |
$ (43.2) |
$ 86.9 |
$ 388.4 |
$ 212.6 |
|||||
Less: Income (loss) from discontinued operations, net of tax |
(3.2) |
1.8 |
8.3 |
1.3 |
|||||
Income (loss) from continuing operations |
(40.0) |
85.1 |
380.1 |
211.3 |
|||||
Adjustments to reconcile income (loss) from continuing operations |
|||||||||
to net cash from operating activities: |
|||||||||
Special charges, net |
4.5 |
7.2 |
23.1 |
32.3 |
|||||
Gain on asset sales |
- |
- |
(491.1) |
- |
|||||
Impairment of goodwill and other long-term assets |
38.1 |
4.7 |
38.1 |
6.7 |
|||||
Loss on early extinguishment of debt |
- |
- |
32.5 |
- |
|||||
Deferred and other income taxes |
(37.4) |
(6.5) |
(81.7) |
95.8 |
|||||
Depreciation and amortization |
27.1 |
30.4 |
109.2 |
115.1 |
|||||
Pension and other employee benefits |
92.8 |
(1.0) |
131.8 |
(0.1) |
|||||
Stock-based compensation |
4.4 |
3.5 |
38.4 |
32.9 |
|||||
Other, net |
1.1 |
6.2 |
1.8 |
10.4 |
|||||
Changes in operating assets and liabilities, net of effects from divestitures: |
|||||||||
Accounts receivable and other assets |
44.9 |
(15.2) |
61.7 |
58.3 |
|||||
Inventories |
55.6 |
69.9 |
(17.1) |
9.6 |
|||||
Accounts payable, accrued expenses and other |
(47.3) |
78.1 |
(119.6) |
(181.9) |
|||||
Discretionary pension contribution |
- |
- |
- |
(250.0) |
|||||
Cash spending on restructuring actions |
(3.8) |
(7.7) |
(25.5) |
(28.8) |
|||||
Net cash from continuing operations |
140.0 |
254.7 |
81.7 |
111.6 |
|||||
Net cash from (used in) discontinued operations |
(0.6) |
8.1 |
(5.3) |
(6.3) |
|||||
Net cash from operating activities |
139.4 |
262.8 |
76.4 |
105.3 |
|||||
Cash flow from (used in) investing activities: |
|||||||||
Proceeds from asset sales and other, net |
- |
- |
581.4 |
9.8 |
|||||
(Increase) decrease in restricted cash |
0.1 |
0.1 |
(0.5) |
- |
|||||
Other investments |
- |
(2.9) |
- |
(2.9) |
|||||
Capital expenditures |
(19.6) |
(12.4) |
(61.1) |
(55.1) |
|||||
Net cash from (used in) continuing operations |
(19.5) |
(15.2) |
519.8 |
(48.2) |
|||||
Net cash from (used in) discontinued operations |
- |
(0.2) |
107.6 |
1.5 |
|||||
Net cash from (used in) investing activities |
(19.5) |
(15.4) |
627.4 |
(46.7) |
|||||
Cash flows used in financing activities: |
|||||||||
Repurchase of senior notes (includes premiums paid of $30.6) |
- |
- |
(530.6) |
- |
|||||
Borrowings under senior credit facilities |
105.0 |
- |
572.0 |
287.0 |
|||||
Repayments under senior credit facilities |
(132.0) |
- |
(339.0) |
(287.0) |
|||||
Borrowings under trade receivables agreement |
11.0 |
- |
91.0 |
35.0 |
|||||
Repayments under trade receivables agreement |
(70.0) |
- |
(81.0) |
(35.0) |
|||||
Net borrowings (repayments) under other financing arrangements |
3.0 |
(11.1) |
(52.0) |
(20.8) |
|||||
Purchases of common stock |
(74.5) |
(11.2) |
(488.8) |
(260.2) |
|||||
Minimum withholdings paid on behalf of employees for net share settlements, |
|||||||||
net of proceeds from the exercise of employee stock options and other |
- |
0.3 |
(12.9) |
(16.2) |
|||||
Financing fees paid |
- |
(5.4) |
(0.4) |
(5.4) |
|||||
Change in noncontrolling interest in subsidiary |
- |
- |
(0.8) |
1.9 |
|||||
Dividends paid |
(15.6) |
(11.2) |
(60.3) |
(34.7) |
|||||
Net cash used in continuing operations |
(173.1) |
(38.6) |
(902.8) |
(335.4) |
|||||
Net cash used in discontinued operations |
- |
- |
- |
- |
|||||
Net cash used in financing activities |
(173.1) |
(38.6) |
(902.8) |
(335.4) |
|||||
Change in cash and equivalents due to changes in foreign |
|||||||||
currency exchange rates |
(21.1) |
(7.7) |
(65.2) |
(15.5) |
|||||
Net change in cash and equivalents |
(74.3) |
201.1 |
(264.2) |
(292.3) |
|||||
Consolidated cash and equivalents, beginning of period |
501.9 |
490.7 |
691.8 |
984.1 |
|||||
Consolidated cash and equivalents, end of period |
$ 427.6 |
$ 691.8 |
$ 427.6 |
$ 691.8 |
|||||
SPX CORPORATION AND SUBSIDIARIES |
||||||||||||||
RESULTS OF REPORTABLE SEGMENTS AND OTHER OPERATING SEGMENTS |
||||||||||||||
(Unaudited; in millions) |
||||||||||||||
Three months ended |
Twelve months ended |
|||||||||||||
December 31, 2014 |
December 31, 2013 |
Increase (Decrease) |
%/bps |
December 31, 2014 |
December 31, 2013 |
Increase (Decrease)
|
%/bps |
|||||||
Flow Technology reportable segment |
||||||||||||||
Revenues |
$ 679.5 |
$ 720.0 |
$ (40.5) |
-5.6% |
$ 2,596.1 |
$ 2,638.0 |
$ (41.9) |
-1.6% |
||||||
Gross profit |
240.0 |
240.4 |
(0.4) |
872.2 |
835.5 |
36.7 |
||||||||
Selling, general and administrative expense |
124.0 |
130.4 |
(6.4) |
484.8 |
500.5 |
(15.7) |
||||||||
Intangible amortization expense |
6.1 |
6.8 |
(0.7) |
25.5 |
26.7 |
(1.2) |
||||||||
Income |
$ 109.9 |
$ 103.2 |
$ 6.7 |
6.5% |
$ 361.9 |
$ 308.3 |
$ 53.6 |
17.4% |
||||||
as a percent of revenues |
16.2% |
14.3% |
190 bps |
13.9% |
11.7% |
220bps |
||||||||
Thermal Equipment and Services reportable segment |
||||||||||||||
Revenues |
$ 384.2 |
$ 364.7 |
$ 19.5 |
5.3% |
$ 1,329.9 |
$ 1,344.2 |
$ (14.3) |
-1.1% |
||||||
Gross profit |
64.5 |
85.8 |
(21.3) |
254.8 |
290.9 |
(36.1) |
||||||||
Selling, general and administrative expense |
52.8 |
52.1 |
0.7 |
197.4 |
203.8 |
(6.4) |
||||||||
Intangible amortization expense |
1.2 |
1.4 |
(0.2) |
5.0 |
5.2 |
(0.2) |
||||||||
Income |
$ 10.5 |
$ 32.3 |
$ (21.8) |
-67.5% |
$ 52.4 |
$ 81.9 |
$ (29.5) |
-36.0% |
||||||
as a percent of revenues |
2.7% |
8.9% |
-620 bps |
3.9% |
6.1% |
-220bps |
||||||||
Industrial Products and Services and Other |
||||||||||||||
Revenues |
$ 214.0 |
$ 244.2 |
$ (30.2) |
-12.4% |
$ 795.1 |
$ 791.1 |
$ 4.0 |
0.5% |
||||||
Gross profit |
65.4 |
74.4 |
(9.0) |
240.1 |
252.4 |
(12.3) |
||||||||
Selling, general and administrative expense |
33.2 |
37.0 |
(3.8) |
131.0 |
131.4 |
(0.4) |
||||||||
Intangible amortization expense |
0.3 |
0.4 |
(0.1) |
1.3 |
1.1 |
0.2 |
||||||||
Income |
$ 31.9 |
$ 37.0 |
$ (5.1) |
-13.8% |
$ 107.8 |
$ 119.9 |
$ (12.1) |
-10.1% |
||||||
as a percent of revenues |
14.9% |
15.2% |
-30bps |
13.6% |
15.2% |
-160bps |
||||||||
Consolidated Revenues |
$ 1,277.7 |
$ 1,328.9 |
$ (51.2) |
-3.9% |
$ 4,721.1 |
$ 4,773.3 |
$ (52.2) |
-1.1% |
||||||
Consolidated Segment Income |
152.3 |
172.5 |
(20.2) |
-11.7% |
522.1 |
510.1 |
12.0 |
2.4% |
||||||
as a percent of revenues |
11.9% |
13.0% |
-110bps |
11.1% |
10.7% |
40bps |
||||||||
Total income for reportable and other operating segments |
$ 152.3 |
$ 172.5 |
$ (20.2) |
$ 522.1 |
$ 510.1 |
$ 12.0 |
||||||||
Corporate expenses |
27.8 |
28.6 |
(0.8) |
106.8 |
110.8 |
(4.0) |
||||||||
Pension and postretirement expense (income) |
88.2 |
(5.0) |
93.2 |
113.8 |
(17.7) |
131.5 |
||||||||
Stock-based compensation expense |
4.4 |
3.5 |
0.9 |
38.4 |
32.9 |
5.5 |
||||||||
Impairment of intangible and other assets |
38.1 |
4.7 |
33.4 |
38.1 |
6.7 |
31.4 |
||||||||
Special charges, net |
4.5 |
7.2 |
(2.7) |
23.1 |
32.3 |
(9.2) |
||||||||
Consolidated Operating Income (Loss) |
$ (10.7) |
$ 133.5 |
$ (144.2) |
-108.0% |
$ 201.9 |
$ 345.1 |
$ (143.2) |
-41.5% |
||||||
as a percent of revenues |
-0.8% |
10.0% |
-1080bps |
4.3% |
7.2% |
-290bps |
||||||||
SPX CORPORATION AND SUBSIDIARIES |
||||||||||||
ORGANIC REVENUE RECONCILIATION |
||||||||||||
(Unaudited) |
||||||||||||
Three months ended December 31, 2014 |
||||||||||||
Net Revenue |
Foreign |
Organic Revenue |
||||||||||
Growth (Decline) |
Acquisitions |
Currency |
Growth (Decline) |
|||||||||
Flow Technology reportable segment |
(5.6) |
% |
- |
% |
(4.4) |
% |
(1.2) |
% |
||||
Thermal Equipment and Services reportable segment |
5.3 |
% |
- |
% |
(3.3) |
% |
8.6 |
% |
||||
Industrial Products and Services and Other |
(12.4) |
% |
- |
% |
(0.7) |
% |
(11.7) |
% |
||||
Consolidated |
(3.9) |
% |
- |
% |
(3.4) |
% |
(0.5) |
% |
||||
Twelve months ended December 31, 2014 |
||||||||||||
Net Revenue |
Foreign |
Organic Revenue |
||||||||||
Growth (Decline) |
Acquisitions |
Currency |
Growth (Decline) |
|||||||||
Flow Technology reportable segment |
(1.6) |
% |
- |
% |
(0.3) |
% |
(1.3) |
% |
||||
Thermal Equipment and Services reportable segment |
(1.1) |
% |
- |
% |
(2.0) |
% |
0.9 |
% |
||||
Industrial Products and Services and Other |
0.5 |
% |
- |
% |
0.4 |
% |
0.1 |
% |
||||
Consolidated |
(1.1) |
% |
- |
% |
(0.7) |
% |
(0.4) |
% |
||||
SPX CORPORATION AND SUBSIDIARIES |
||||||||
FREE CASH FLOW AND ADJUSTED FREE CASH FLOW RECONCILIATION |
||||||||
(Unaudited; in millions) |
||||||||
Three months ended December 31, |
Twelve months ended December 31, |
|||||||
2014 |
2013 |
2014 |
2013 |
|||||
Net cash from continuing operations |
$ 140.0 |
$ 254.7 |
$ 81.7 |
$ 111.6 |
||||
Capital expenditures - continuing operations |
(19.6) |
(12.4) |
(61.1) |
(55.1) |
||||
Free cash flow from continuing operations |
120.4 |
242.3 |
20.6 |
56.5 |
||||
Tax payments related to gains on sales of joint venture |
||||||||
interest, Thermal Product Solutions and |
||||||||
SPX Precision Components |
58.4 |
- |
235.0 |
- |
||||
Tax payments related to cash repatriation |
18.6 |
- |
18.6 |
- |
||||
Tax and other payments related to the proposed spin-off |
7.0 |
- |
7.0 |
- |
||||
Tax payments related to gain on sale of Service Solutions |
- |
- |
- |
115.0 |
||||
Discretionary pension contribution |
- |
- |
- |
250.0 |
||||
Tax benefit associated with discretionary pension contribution |
- |
- |
- |
(90.0) |
||||
Adjusted free cash flow from continuing operations |
$ 204.4 |
$ 242.3 |
$ 281.2 |
$ 331.5 |
||||
SPX CORPORATION AND SUBSIDIARIES |
|||||||||||
CASH AND DEBT RECONCILIATION |
|||||||||||
(Unaudited; in millions) |
|||||||||||
Twelve months ended |
|||||||||||
December 31, 2014 |
|||||||||||
Beginning cash and equivalents |
$ 691.8 |
||||||||||
Cash from continuing operations |
81.7 |
||||||||||
Proceeds from asset sales and other, net |
581.4 |
||||||||||
Increase in restricted cash |
(0.5) |
||||||||||
Capital expenditures |
(61.1) |
||||||||||
Repurchase of senior notes (includes premiums paid of $30.6) |
(530.6) |
||||||||||
Borrowings under senior credit facilities |
572.0 |
||||||||||
Repayments under senior credit facilities |
(339.0) |
||||||||||
Net borrowings under trade receivables agreement |
10.0 |
||||||||||
Net repayments under other financing arrangements |
(52.0) |
||||||||||
Financing fees paid |
(0.4) |
||||||||||
Minimum withholdings paid on behalf of employees for net share settlements, |
|||||||||||
net of proceeds from the exercise of employee stock options and other |
(12.9) |
||||||||||
Purchases of common stock |
(488.8) |
||||||||||
Dividends paid |
(60.3) |
||||||||||
Change in noncontrolling interest in subsidiary |
(0.8) |
||||||||||
Cash from discontinued operations |
102.3 |
||||||||||
Change in cash and equivalents due to changes in foreign currency exchange rates |
(65.2) |
||||||||||
Ending cash and equivalents |
$ 427.6 |
||||||||||
Debt at |
Debt at |
||||||||||
December 31, 2013 |
Borrowings |
Repayments |
Other |
December 31, 2014 |
|||||||
Domestic revolving loan facility |
$ - |
$ 472.0 |
$ (339.0) |
$ - |
$ 133.0 |
||||||
Term loan |
475.0 |
100.0 |
- |
- |
575.0 |
||||||
6.875% senior notes |
600.0 |
- |
- |
- |
600.0 |
||||||
7.625% senior notes |
500.0 |
- |
(500.0) |
- |
- |
||||||
Trade receivables financing arrangement |
- |
91.0 |
(81.0) |
- |
10.0 |
||||||
Other indebtedness |
100.6 |
12.7 |
(64.7) |
3.1 |
51.7 |
||||||
Totals |
$ 1,675.6 |
$ 675.7 |
$ (984.7) |
$ 3.1 |
$ 1,369.7 |
||||||
SPX CORPORATION AND SUBSIDIARIES |
||||||||
ADJUSTED EARNINGS PER SHARE RECONCILIATION |
||||||||
(Unaudited) |
||||||||
Three months ended December 31, |
Twelve months ended December 31, |
|||||||
2014 |
2013 |
2014 |
2013 |
|||||
Diluted net income (loss) per share of common stock from continuing |
||||||||
operations attributable to SPX Corporation common shareholders |
$ (0.78) |
$ 1.87 |
$ 9.05 |
$ 4.55 |
||||
Gain on sale of joint venture interest |
- |
(7.34) |
||||||
Non-service cost pension items (non-cash) |
1.45 |
1.73 |
||||||
Impairments of intangible and other long-term assets (non-cash) |
0.74 |
0.70 |
||||||
Loss on early extinguishment of debt |
- |
0.47 |
||||||
Taxes on cash repatriation |
0.46 |
0.43 |
||||||
South Africa charge/accrual (net of minority interest) |
0.46 |
0.44 |
||||||
Spin-off related costs |
0.39 |
0.39 |
||||||
Discrete tax benefits |
(0.36) |
(0.34) |
||||||
Adjusted diluted net income per share of common stock from continuing |
||||||||
operations attributable to SPX Corporation common shareholders |
$ 2.36 |
$ 1.87 |
$ 5.53 |
$ 4.55 |
||||
SPX CORPORATION AND SUBSIDIARIES |
|||
CONSOLIDATED EBITDA RECONCILIATION |
|||
(Unaudited; in millions) |
|||
2015 |
|||
Mid-Point Target |
|||
Net Income |
$ 230.0 |
||
Income tax provision |
89.0 |
||
Net interest expense |
68.0 |
||
Income before interest and taxes |
387.0 |
||
Depreciation and intangible amortization expense |
108.0 |
||
EBITDA |
495.0 |
||
Adjustments: |
|||
Non-cash compensation expense |
59.0 |
||
Extraordinary non-recurring cash charges |
20.0 |
||
Joint venture EBITDA adjustments |
1.0 |
||
Consolidated EBITDA* |
$ 575.0 |
||
*Consolidated EBITDA as defined in the credit facility. The $575.0 represents the mid-point of our 2015 Consolidated EBITDA target of $550.0 to $600.0. |
|||
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/spx-reports-fourth-quarter-and-full-year-2014-results-and-provides-2015-financial-modeling-targets-300035072.html
SOURCE
Ryan Taylor (Investors), 704-752-4486, E-mail: investor@spx.com or Jennifer H. Epstein (Media), 704-752-7403, jennifer.epstein@spx.com