UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 25, 2016
SPX CORPORATION
(Exact name of registrant as specified in its charter)
Delaware |
|
1-6948 |
|
38-1016240 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
13320-A Ballantyne Corporate Place
Charlotte, North Carolina 28277
(Address of principal executive offices) (Zip Code)
Registrants telephone number, including area code (980) 474-3700
NOT APPLICABLE
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the obligation of the registrant under any of the following provisions:
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))
Item 2.02. Results of Operations and Financial Condition.
On February 25, 2016, SPX Corporation (the Company) issued the press release attached as Exhibit 99.1 hereto and incorporated herein by reference.
The press release incorporated by reference into this Item 2.02 contains disclosure regarding Core revenue and Core segment income, defined as consolidated revenue and total segment income excluding the results of the South African projects. The Companys South African projects have a finite life and, thus, are expected to have a diminishing impact on the Companys operating results over the long-term. The Companys management believes it is useful to disclose consolidated revenue and total segment income without the results of its South African projects to provide investors with metrics that the Companys management uses to measure the overall performance of its businesses. Core revenue and Core segment income do not provide investors with an accurate measure of, and should not be used as substitutes for, the Companys consolidated revenue and total operating income (loss), as determined in accordance with accounting principles generally accepted in the United States (GAAP), and total segment income, and may not be comparable to similarly titled measures reported by other companies.
The press release also contains disclosure of Base Power revenue and Base Power income, defined as revenue and income (loss) for the Companys Power reportable segment excluding the results of the South African projects. The Companys South African projects have a finite life and, thus, are expected to have a diminishing impact on the Companys operating results over the long-term. The Companys management believes it is useful to disclose revenues and income (loss) for the Companys Power reportable segment without the results of its South African projects to provide investors with metrics that the Companys management uses to measure performance of the Power reportable segment. Base Power revenue and Base Power income do not provide investors with an accurate measure of, and should not be used as substitutes for, revenue and income (loss) of the Companys Power reportable segment.
The press release incorporated by reference into this Item 2.02 also contains disclosure of adjusted operating income and adjusted earnings per share, defined as operating income (loss) and diluted net income (loss) per share from continuing operations excluding the following items: (a) results of the South African projects, (b) non-service pension and postretirement expense (benefit), (c) impairments of goodwill and other long-term assets, (d) expenses related to the spin-off of SPX FLOW, Inc. (SPX FLOW) and (e) certain costs that the Company does not expect to incur on a stand-alone basis following the spin-off of SPX FLOW. The last item represents an estimate of the corporate expenses, related to support previously provided to the SPX FLOW businesses, that are no longer incurred by SPX after the spin-off. In addition to the Companys South African projects, the Companys management views the impact related to each of the other items as not indicative of the Companys ongoing performance. The Company believes that inclusion of only the service cost and prior service cost components of pension and postretirement expense better reflects the ongoing costs of providing pension and postretirement benefits to its employees. Other components of GAAP pension and postretirement expense are mainly driven by market performance, and the Company manages these separately from the operational performance of its business. The Company believes adjusted operating income and adjusted earnings per share from continuing operations, when read in conjunction with operating income (loss) and diluted net income (loss) per share from continuing operations, gives investors a useful tool to assess and understand the Companys overall financial performance because they exclude items of income or expense that the Company believes are not reflective of its ongoing operating performance, allowing for a better period-to-period comparison of operations and growth of the Company. Additionally, the Companys management uses adjusted operating income and adjusted earnings per share from continuing operations as measures of the Companys performance. The adjusted operating income and adjusted earnings per share from continuing operations measures do not provide investors with an accurate measure of the actual operating income (loss) and diluted net income (loss) per share from continuing operations earned by the Company and should not be considered a substitutes for operating income (loss) and diluted net income (loss) per share from continuing operations as determined in accordance with GAAP, and may not be comparable to similarly titled measures reported by other companies.
The press release incorporated by reference into this Item 2.02 also contains disclosure regarding organic revenue growth (decline), defined as revenue growth (decline) excluding the effects of foreign currency fluctuations and acquisitions/divestitures. The Companys management believes that organic revenue growth (decline) is a useful financial measure for investors in evaluating operating performance for the periods presented, because excluding the effect of currency fluctuations and acquisitions/divestitures, when read in conjunction with the Companys revenues, presents a useful tool to evaluate the Companys ongoing operations and provides investors with a tool they can use to evaluate the Companys management of assets held from period to period. In addition, organic revenue growth (decline) is one of the factors the Companys management uses in internal evaluations of the overall performance of its business. This metric, however, should not be considered a substitute for revenue growth (decline) as determined in accordance with GAAP, and may not be comparable to similarly titled measures reported by other companies.
The press release incorporated by reference into this Item 2.02 also contains disclosure regarding free cash flow from continuing operations, defined as net cash from (used in) continuing operations less capital expenditures of continuing operations. The Companys management believes that free cash flow from continuing operations is a useful financial measure for investors in evaluating the cash flow performance of multi-industrial companies, since it provides insight into the cash flow available to fund such things as mandatory and discretionary debt reduction, equity repurchases, and acquisitions or other strategic investments. Free cash flow from continuing operations is not a measure of financial performance under GAAP. This measure should not be considered a substitute for net cash flow from (used in) continuing operations as determined in accordance with GAAP, but rather should be used in combination with cash flows from operating activities as determined in accordance with GAAP, and may not be comparable to similarly titled measures reported by other companies.
Refer to the tables included in the press release for the components of each of the Companys non-GAAP numbers referred to above, and for the reconciliations of these numbers to their respective comparable GAAP measures.
The information in this Report is being furnished and shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Report shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
Exhibit Number |
|
Description |
|
|
|
99.1 |
|
Press Release issued February 25, 2016, furnished solely pursuant to Item 2.02 of Form 8-K |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
SPX CORPORATION | |
|
(Registrant) | |
|
|
|
Date: February 25, 2016 |
By: |
/s/ Scott W. Sproule |
|
|
Scott W. Sproule |
|
|
Vice President, Chief Financial Officer and Treasurer |
EXHIBIT INDEX
Exhibit Number |
|
Description |
|
|
|
99.1 |
|
Press Release issued February 25, 2016, furnished solely pursuant to Item 2.02 of Form 8-K |
Exhibit 99.1
SPX Reports Fourth Quarter and Full-Year 2015 Results
Q4 Adjusted EPS* of $0.52; Strong Cash Flow and Reduced Leverage
Continued Favorable Operating Performance for HVAC and Detection &
Measurement Segments, and Transformers Business;
Offset by Power Generation
CHARLOTTE, N.C., February 25, 2016 /Globe Newswire/ SPX Corporation (NYSE:SPXC) today reported results for the quarter and the year ended December 31, 2015.
To provide clarity to its operating results, the company reports Core and Base Power results, which exclude the effect of the South African projects, and separately reports on the progress and results associated with the South African projects.
As a result of the spin-off of SPX FLOW, Inc. on September 26, 2015, certain amounts in the companys reported 2015 and 2014 results from continuing operations are not representative of the ongoing company on a post-spin basis, such as portions of the companys corporate expense, including the related benefit costs, spin-related restructuring expenses and other items, and, as such, have been adjusted out of Core results. Additionally, a non-cash goodwill impairment charge and non-service pension items have also been adjusted out of Core results.
Gene Lowe, President and CEO, said Our HVAC and Detection & Measurement segments and our transformers business within the Power segment continued to perform well in the fourth quarter, while our power generation businesses remained challenged and experienced greater-than-anticipated pressures during the quarter. Our strong cash flow allowed us to reduce debt and end the quarter with a solid balance sheet and liquidity position, including cash on hand of more than $100 million.
Mr. Lowe continued We have a clear strategy for increasing the value of SPX by expanding our growth platforms while reducing exposure to lower-return markets to drive significant earnings growth. During the fourth quarter we had several notable accomplishments towards this strategy, including a settlement agreement with General Electric that reduces the risk and complexity around our large power projects in South Africa, as well as an agreement for the sale of our Dry Cooling business, which is expected to close in the first half of 2016 and represents an early delivery on our commitment to efficient capital utilization.
In an effort to further execute on this strategy we have engaged an external advisor to help us assess further strategic alternatives for portions of our power generation business that are not meeting our return expectations.
Fourth Quarter 2015 Overview:
For the fourth quarter of 2015 the company reported revenue of $509.5 million and a net loss per share from continuing operations of $(0.11). SPX Core revenue* was $486.2 million and adjusted operating income* was $31.8 million, compared with $558.7 million and $45.2 million, respectively, in the fourth quarter of 2014. Adjusted earnings per share* for the fourth quarter of 2015 were $0.52.
Fourth Quarter and Full Year Financial Comparisons:
GAAP Results:
($ millions) |
|
Q4 2015 |
|
Q4 2014 |
|
FY 2015 |
|
FY 2014 |
| ||||
Revenue |
|
$ |
509.5 |
|
$ |
555.6 |
|
$ |
1,719.3 |
|
$ |
1,952.7 |
|
Segment Income |
|
45.2 |
|
35.5 |
|
15.7 |
|
129.6 |
| ||||
Operating Loss |
|
(3.1 |
) |
(117.0 |
) |
(170.0 |
) |
(179.5 |
) | ||||
Adjusted Results:
($ millions) |
|
Q4 2015 |
|
Q4 2014 |
|
FY 2015 |
|
FY 2014 |
| ||||
Core Revenue* |
|
$ |
486.2 |
|
$ |
558.7 |
|
$ |
1,692.0 |
|
$ |
1,877.4 |
|
Core Segment Income* |
|
50.8 |
|
63.2 |
|
136.2 |
|
163.4 |
| ||||
Adjusted Operating Income* |
|
31.8 |
|
45.2 |
|
62.9 |
|
86.5 |
| ||||
The results of SPX FLOW are recorded in discontinued operations.
HVAC
Revenue for Q4 2015 was $160.4 million, compared with $174.6 million in Q4 2014, a decline of 8.1%. The decrease was a result of a slow start to winter sales of heating products due to warmer-than-typical temperatures, as well as a difference in the timing of production and sales of packaged cooling products, which were more concentrated in the fourth quarter in 2014.
Segment Income was $30.8 million, or 19.2% of revenue in Q4 2015, compared with $28.8 million, or 16.5% of revenue in Q4 2014. The increase in Segment Income margins of approximately 270 basis points was driven by cost improvements and operational efficiencies.
Detection & Measurement
Revenue for Q4 2015 was $66.3 million, compared with $63.7 million in Q4 2014, an increase of 4.1%. Excluding the effect of currency fluctuations, revenue increased 6.0%
reflecting higher sales across most businesses in the segment and, in particular, the timing of certain communications technology product sales.
Segment Income was $18.6 million, or 28.1% of revenue, in Q4 2015, compared with $16.3 million, or 25.6% of revenue, in Q4 2014. Segment Income margins increased approximately 250 basis points due to a more favorable sales mix, including a higher portion of sales from communications technology products compared with the prior-year period.
Base Power
Base Power revenue* for Q4 2015 was $259.5 million, compared with $320.4 million in Q4 2014, a decrease of 19.0%. Excluding the effect of currency, revenue declined 14.7% due to lower sales of power generation products and services, partially offset by an increase in transformer sales.
Base Power income* was $1.4 million, or 0.5% of revenue, in Q4 2015, compared with $18.1 million, or 5.6% of revenue, in Q4 2014. The decline in both income and margin was due primarily to lower revenue and declines in the profitability of the European-based power generation operations, partially offset by a stronger margin and profit performance in our transformers business.
South African Projects
Revenue attributable to the South African projects was $23.3 million in the fourth quarter of 2015 compared with $(3.1) million in the fourth quarter of 2014. Project losses recorded in our Power segment in Q4 2015 were $(5.6) million, compared with $(27.7) million in the fourth quarter of 2014. Q4 2014 results included a charge to revenue and income related to additional costs and accruals on these projects of $25.0 million.
Financial Update:
As of December 31, 2015, SPX had total outstanding debt of $373.8 million and total cash of $101.4 million. During the fourth quarter of 2015 SPX generated free cash flow from continuing operations* of $65.9 million and repaid debt of $34.3 million. Net leverage as calculated under the companys bank credit agreement was 2.45x, compared with 2.65x at the end of Q3 2015.
2016 Guidance:
SPX is targeting 2016 Core revenue of $1.5 to $1.7 billion with a Core Segment Income margin of 9-10%. Core Operating Income is expected to be in a range of $80 to $100 million. Core earnings per share is expected to be in a range of $0.95 to $1.25.
Segment performance, on a year-over-year basis, is expected to be as follows:
|
|
Revenue Growth |
|
Segment Income Margin % |
|
|
|
|
|
HVAC |
|
Lower end of long-term target of 2-4% |
|
Flat |
|
|
|
|
|
Detection & Measurement |
|
In line with long-term target of 2-6% |
|
At least 100 bps increase |
|
|
|
|
|
Base Power |
|
Modest increase in transformers more than offset by decline in power generation, including the effect of the sale of Dry Cooling |
|
At least 50 bps improvement in transformers margin; reduced overhead in power generation |
Lowe continued, With replacement sales driving approximately two-thirds of our revenue and limited exposure to emerging markets and the petroleum industry, we believe that the new SPX is well-positioned to continue growing earnings and cash flow from our core businesses. Our company has modest debt service requirements until 2020 as well as a solid liquidity position that we expect to be enhanced by the proceeds from the sale of our Dry Cooling business. As excess liquidity becomes available we will continue to evaluate the highest risk-adjusted return opportunities to grow value for shareholders.
Form 10-K: The company expects to file its annual report on Form 10-K for the year ended December 31, 2015 with the Securities and Exchange Commission on or before February 29, 2016. This press release should be read in conjunction with that filing, which will be available on the companys website at www.spx.com, in the Investor Relations section.
Conference Call: SPX will host a conference call at 4:45 p.m. (EST) today to discuss fourth quarter results and 2016 financial guidance. The call will be simultaneously webcast via the companys 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: 45931023
A replay of the call will be available by telephone through Thursday, March 3rd.
To listen to a replay of the call
Dial in: 855-859-2056
From outside the United States: +1 404-537-3406
Participant code: 45931023
Upcoming Investor Events: SPX plans to meet with investors in March during roadshows hosted by broker-dealers.
About SPX Corporation: Based in Charlotte, North Carolina, SPX Corporation is a leading supplier of highly engineered HVAC products, detection and measurement technologies and power equipment. With operations in about 20 countries, SPX Corporation had approximately $1.7 billion in annual revenue in 2015 and approximately 6,000 employees worldwide. 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 number. See attached schedules for reconciliation to most comparable GAAP number.
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 companys documents filed with the Securities and Exchange Commission, including the companys 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 companys 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 Contact:
Paul Clegg, VP, Finance and Investor Relations
Phone: 980-474-3806
E-mail: spx.investor@spx.com
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, |
| ||||||||
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
509.5 |
|
$ |
555.6 |
|
$ |
1,719.3 |
|
$ |
1,952.7 |
|
|
|
|
|
|
|
|
|
|
| ||||
Costs and expenses: |
|
|
|
|
|
|
|
|
| ||||
Cost of products sold |
|
390.5 |
|
443.7 |
|
1,426.9 |
|
1,526.5 |
| ||||
Selling, general and administrative |
|
103.3 |
|
195.0 |
|
425.7 |
|
561.8 |
| ||||
Intangible amortization |
|
1.3 |
|
1.4 |
|
5.2 |
|
5.7 |
| ||||
Impairment of goodwill and other long-term assets |
|
13.7 |
|
28.9 |
|
13.7 |
|
28.9 |
| ||||
Special charges, net |
|
3.8 |
|
3.6 |
|
17.8 |
|
9.3 |
| ||||
Operating loss |
|
(3.1 |
) |
(117.0 |
) |
(170.0 |
) |
(179.5 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense), net |
|
(4.8 |
) |
(2.0 |
) |
(12.3 |
) |
486.5 |
| ||||
Interest expense |
|
(3.5 |
) |
(6.0 |
) |
(22.0 |
) |
(23.6 |
) | ||||
Interest income |
|
|
|
0.8 |
|
1.3 |
|
3.5 |
| ||||
Loss on early extinguishment of debt |
|
|
|
|
|
(1.4 |
) |
(32.5 |
) | ||||
Equity earnings in joint ventures |
|
0.6 |
|
0.6 |
|
1.4 |
|
1.4 |
| ||||
Income (loss) from continuing operations before income taxes |
|
(10.8 |
) |
(123.6 |
) |
(203.0 |
) |
255.8 |
| ||||
Income tax (provision) benefit |
|
3.2 |
|
22.2 |
|
11.8 |
|
(139.7 |
) | ||||
Income (loss) from continuing operations |
|
(7.6 |
) |
(101.4 |
) |
(191.2 |
) |
116.1 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from discontinued operations, net of tax |
|
(1.4 |
) |
55.3 |
|
79.4 |
|
254.5 |
| ||||
Gain (loss) on disposition of discontinued operations, net of tax |
|
(3.7 |
) |
1.3 |
|
(5.2 |
) |
13.3 |
| ||||
Income (loss) from discontinued operations, net of tax |
|
(5.1 |
) |
56.6 |
|
74.2 |
|
267.8 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
|
(12.7 |
) |
(44.8 |
) |
(117.0 |
) |
383.9 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Less: Net loss attributable to noncontrolling interests |
|
(3.2 |
) |
(8.2 |
) |
(34.3 |
) |
(9.5 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) attributable to SPX Corporation common shareholders |
|
$ |
(9.5 |
) |
$ |
(36.6 |
) |
$ |
(82.7 |
) |
$ |
393.4 |
|
|
|
|
|
|
|
|
|
|
| ||||
Amounts attributable to SPX Corporation common shareholders: |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from continuing operations, net of tax |
|
$ |
(4.4 |
) |
$ |
(92.0 |
) |
$ |
(157.8 |
) |
$ |
127.8 |
|
Income (loss) from discontinued operations, net of tax |
|
(5.1 |
) |
55.4 |
|
75.1 |
|
265.6 |
| ||||
Net income (loss) |
|
$ |
(9.5 |
) |
$ |
(36.6 |
) |
$ |
(82.7 |
) |
$ |
393.4 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic income (loss) per share of common stock: |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from continuing operations attributable to SPX Corporation common shareholders |
|
$ |
(0.11 |
) |
$ |
(2.27 |
) |
$ |
(3.87 |
) |
$ |
3.01 |
|
Income (loss) from discontinued operations attributable to SPX Corporation common shareholders |
|
(0.12 |
) |
1.37 |
|
1.84 |
|
6.27 |
| ||||
Net income (loss) per share attributable to SPX Corporation common shareholders |
|
$ |
(0.23 |
) |
$ |
(0.90 |
) |
$ |
(2.03 |
) |
$ |
9.28 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average number of common shares outstanding - basic |
|
41.156 |
|
40.548 |
|
40.733 |
|
42.400 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted income (loss) per share of common stock: |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from continuing operations attributable to SPX Corporation common shareholders |
|
$ |
(0.11 |
) |
$ |
(2.27 |
) |
$ |
(3.87 |
) |
$ |
2.97 |
|
Income (loss) from discontinued operations attributable to SPX Corporation common shareholders |
|
(0.12 |
) |
1.37 |
|
1.84 |
|
6.17 |
| ||||
Net income per share attributable to SPX Corporation common shareholders |
|
$ |
(0.23 |
) |
$ |
(0.90 |
) |
$ |
(2.03 |
) |
$ |
9.14 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average number of common shares outstanding - diluted |
|
41.156 |
|
40.548 |
|
40.733 |
|
43.031 |
|
SPX CORPORATION AND SUBSIDIARIES
RESULTS OF REPORTABLE SEGMENTS
(Unaudited; in millions)
|
|
Three months ended |
|
|
|
|
|
Twelve months ended |
|
|
|
|
| ||||||||||
|
|
December 31, 2015 |
|
December 31, 2014 |
|
Δ |
|
%/bps |
|
December 31, 2015 |
|
December 31, 2014 |
|
Δ |
|
%/bps |
| ||||||
HVAC reportable segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Revenues |
|
$ |
160.4 |
|
$ |
174.6 |
|
$ |
(14.2 |
) |
-8.1 |
% |
$ |
529.1 |
|
$ |
535.7 |
|
$ |
(6.6 |
) |
-1.2 |
% |
Gross profit |
|
51.9 |
|
54.9 |
|
(3.0 |
) |
|
|
164.6 |
|
161.8 |
|
2.8 |
|
|
| ||||||
Selling, general and administrative expense |
|
21.0 |
|
26.0 |
|
(5.0 |
) |
|
|
84.0 |
|
91.8 |
|
(7.8 |
) |
|
| ||||||
Intangible amortization expense |
|
0.1 |
|
0.1 |
|
|
|
|
|
0.4 |
|
0.6 |
|
(0.2 |
) |
|
| ||||||
Income |
|
$ |
30.8 |
|
$ |
28.8 |
|
$ |
2.0 |
|
6.9 |
% |
$ |
80.2 |
|
$ |
69.4 |
|
$ |
10.8 |
|
15.6 |
% |
as a percent of revenues |
|
19.2 |
% |
16.5 |
% |
|
|
270 |
bps |
15.2 |
% |
13.0 |
% |
|
|
220 |
bps | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Detection & Measurement reportable segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Revenues |
|
$ |
66.3 |
|
$ |
63.7 |
|
$ |
2.6 |
|
4.1 |
% |
$ |
232.3 |
|
$ |
244.4 |
|
$ |
(12.1 |
) |
-5.0 |
% |
Gross profit |
|
35.0 |
|
32.2 |
|
2.8 |
|
|
|
106.0 |
|
118.4 |
|
(12.4 |
) |
|
| ||||||
Selling, general and administrative expense |
|
16.2 |
|
15.6 |
|
0.6 |
|
|
|
59.2 |
|
62.4 |
|
(3.2 |
) |
|
| ||||||
Intangible amortization expense |
|
0.2 |
|
0.3 |
|
(0.1 |
) |
|
|
0.8 |
|
0.8 |
|
|
|
|
| ||||||
Income |
|
$ |
18.6 |
|
$ |
16.3 |
|
$ |
2.3 |
|
14.1 |
% |
$ |
46.0 |
|
$ |
55.2 |
|
$ |
(9.2 |
) |
-16.7 |
% |
as a percent of revenues |
|
28.1 |
% |
25.6 |
% |
|
|
250 |
bps |
19.8 |
% |
22.6 |
% |
|
|
-280 |
bps | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Power reportable segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Revenues |
|
$ |
282.8 |
|
$ |
317.3 |
|
$ |
(34.5 |
) |
-10.9 |
% |
$ |
957.9 |
|
$ |
1,172.6 |
|
$ |
(214.7 |
) |
-18.3 |
% |
Gross profit |
|
29.1 |
|
26.0 |
|
3.1 |
|
|
|
18.8 |
|
148.1 |
|
(129.3 |
) |
|
| ||||||
Selling, general and administrative expense |
|
32.3 |
|
34.6 |
|
(2.3 |
) |
|
|
125.3 |
|
138.8 |
|
(13.5 |
) |
|
| ||||||
Intangible amortization expense |
|
1.0 |
|
1.0 |
|
|
|
|
|
4.0 |
|
4.3 |
|
(0.3 |
) |
|
| ||||||
Income (loss) |
|
$ |
(4.2 |
) |
$ |
(9.6 |
) |
$ |
5.4 |
|
-56.3 |
% |
$ |
(110.5 |
) |
$ |
5.0 |
|
$ |
(115.5 |
) |
-2310.0 |
% |
as a percent of revenues |
|
-1.5 |
% |
-3.0 |
% |
|
|
150 |
bps |
-11.5 |
% |
0.4 |
% |
|
|
-1190 |
bps | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Consolidated Revenues |
|
$ |
509.5 |
|
$ |
555.6 |
|
$ |
(46.1 |
) |
-8.3 |
% |
$ |
1,719.3 |
|
$ |
1,952.7 |
|
$ |
(233.4 |
) |
-12.0 |
% |
Consolidated Segment Income |
|
45.2 |
|
35.5 |
|
9.7 |
|
27.3 |
% |
15.7 |
|
129.6 |
|
(113.9 |
) |
-87.9 |
% | ||||||
as a percent of revenues |
|
8.9 |
% |
6.4 |
% |
|
|
250 |
bps |
0.9 |
% |
6.6 |
% |
|
|
-570 |
bps | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total income for reportable and other operating segments |
|
$ |
45.2 |
|
$ |
35.5 |
|
$ |
9.7 |
|
|
|
$ |
15.7 |
|
$ |
129.6 |
|
$ |
(113.9 |
) |
|
|
Corporate expenses |
|
16.3 |
|
33.9 |
|
(17.6 |
) |
|
|
100.8 |
|
131.7 |
|
(30.9 |
) |
|
| ||||||
Pension and postretirement expense |
|
10.5 |
|
82.8 |
|
(72.3 |
) |
|
|
18.9 |
|
106.1 |
|
(87.2 |
) |
|
| ||||||
Stock-based compensation expense |
|
4.0 |
|
3.3 |
|
0.7 |
|
|
|
34.5 |
|
33.1 |
|
1.4 |
|
|
| ||||||
Impairment of goodwill and other long-term assets |
|
13.7 |
|
28.9 |
|
(15.2 |
) |
|
|
13.7 |
|
28.9 |
|
(15.2 |
) |
|
| ||||||
Special charges, net |
|
3.8 |
|
3.6 |
|
0.2 |
|
|
|
17.8 |
|
9.3 |
|
8.5 |
|
|
| ||||||
Consolidated Operating Loss |
|
$ |
(3.1 |
) |
$ |
(117.0 |
) |
$ |
113.9 |
|
-97.4 |
% |
$ |
(170.0 |
) |
$ |
(179.5 |
) |
$ |
9.5 |
|
-5.3 |
% |
as a percent of revenues |
|
-0.6 |
% |
-21.1 |
% |
|
|
2050 |
bps |
-9.9 |
% |
-9.2 |
% |
|
|
-70 |
bps |
SPX CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in millions)
|
|
December 31, |
|
December 31, |
| ||
|
|
2015 |
|
2014 |
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and equivalents |
|
$ |
101.4 |
|
$ |
237.2 |
|
Accounts receivable, net |
|
367.0 |
|
473.5 |
| ||
Inventories, net |
|
170.7 |
|
167.4 |
| ||
Other current assets |
|
36.1 |
|
55.6 |
| ||
Deferred income taxes |
|
|
|
60.2 |
| ||
Assets held for sale |
|
107.1 |
|
|
| ||
Assets of discontinued operations |
|
|
|
1,221.2 |
| ||
Total current assets |
|
782.3 |
|
2,215.1 |
| ||
Property, plant and equipment: |
|
|
|
|
| ||
Land |
|
16.3 |
|
16.5 |
| ||
Buildings and leasehold improvements |
|
120.4 |
|
132.3 |
| ||
Machinery and equipment |
|
357.2 |
|
372.9 |
| ||
|
|
493.9 |
|
521.7 |
| ||
Accumulated depreciation |
|
(274.4 |
) |
(283.8 |
) | ||
Property, plant and equipment, net |
|
219.5 |
|
237.9 |
| ||
Goodwill |
|
342.8 |
|
374.4 |
| ||
Intangibles, net |
|
154.2 |
|
169.2 |
| ||
Other assets |
|
631.6 |
|
623.0 |
| ||
Deferred income taxes |
|
50.9 |
|
|
| ||
Assets of discontinued operations |
|
|
|
2,274.7 |
| ||
TOTAL ASSETS |
|
$ |
2,181.3 |
|
$ |
5,894.3 |
|
|
|
|
|
|
| ||
LIABILITIES AND EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
176.9 |
|
$ |
210.0 |
|
Accrued expenses |
|
403.7 |
|
440.2 |
| ||
Income taxes payable |
|
1.7 |
|
8.3 |
| ||
Short-term debt |
|
22.1 |
|
156.5 |
| ||
Current maturities of long-term debt |
|
9.1 |
|
29.1 |
| ||
Liabilities held for sale |
|
41.3 |
|
|
| ||
Liabilities of discontinued operations |
|
|
|
765.8 |
| ||
Total current liabilities |
|
654.8 |
|
1,609.9 |
| ||
|
|
|
|
|
| ||
Long-term debt |
|
342.6 |
|
547.5 |
| ||
Deferred and other income taxes |
|
55.2 |
|
69.1 |
| ||
Other long-term liabilities |
|
820.4 |
|
823.7 |
| ||
Liabilities of discontinued operations |
|
|
|
1,032.2 |
| ||
Total long-term liabilities |
|
1,218.2 |
|
2,472.5 |
| ||
|
|
|
|
|
| ||
Equity: |
|
|
|
|
| ||
SPX Corporation shareholders equity: |
|
|
|
|
| ||
Common stock |
|
1.0 |
|
1.0 |
| ||
Paid-in capital |
|
2,649.6 |
|
2,608.0 |
| ||
Retained earnings |
|
897.8 |
|
2,628.6 |
| ||
Accumulated other comprehensive income |
|
283.3 |
|
62.6 |
| ||
Common stock in treasury |
|
(3,486.3 |
) |
(3,491.5 |
) | ||
Total SPX Corporation shareholders equity |
|
345.4 |
|
1,808.7 |
| ||
Noncontrolling interests |
|
(37.1 |
) |
3.2 |
| ||
Total equity |
|
308.3 |
|
1,811.9 |
| ||
TOTAL LIABILITIES AND EQUITY |
|
$ |
2,181.3 |
|
$ |
5,894.3 |
|
SPX CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited; in millions)
|
|
Three months ended |
|
Twelve months ended |
| ||||||||
|
|
December 31, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
| ||||
Cash flows from (used in) operating activities: |
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
|
$ |
(12.7 |
) |
$ |
(44.8 |
) |
$ |
(117.0 |
) |
$ |
383.9 |
|
Less: Income (loss) from discontinued operations, net of tax |
|
(5.1 |
) |
56.6 |
|
74.2 |
|
267.8 |
| ||||
Income (loss) from continuing operations |
|
(7.6 |
) |
(101.4 |
) |
(191.2 |
) |
116.1 |
| ||||
Adjustments to reconcile income (loss) from continuing operations to net cash from (used in) operating activities: |
|
|
|
|
|
|
|
|
| ||||
Special charges, net |
|
3.8 |
|
3.6 |
|
17.8 |
|
9.3 |
| ||||
(Gain) loss on asset sales |
|
|
|
0.3 |
|
(1.2 |
) |
(491.2 |
) | ||||
Impairment of goodwill and other long-term assets |
|
13.7 |
|
28.9 |
|
13.7 |
|
28.9 |
| ||||
Loss on early extinguishment of debt |
|
|
|
|
|
1.4 |
|
32.5 |
| ||||
Deferred and other income taxes |
|
(2.4 |
) |
(35.0 |
) |
(4.2 |
) |
(76.9 |
) | ||||
Depreciation and amortization |
|
8.0 |
|
10.3 |
|
39.2 |
|
43.4 |
| ||||
Pension and other employee benefits |
|
12.6 |
|
87.4 |
|
35.5 |
|
124.1 |
| ||||
Stock-based compensation |
|
4.0 |
|
3.3 |
|
34.5 |
|
33.1 |
| ||||
Other, net |
|
3.9 |
|
2.1 |
|
3.9 |
|
2.8 |
| ||||
Changes in operating assets and liabilities, net of effects from divestitures: |
|
|
|
|
|
|
|
|
| ||||
Accounts receivable and other assets |
|
75.3 |
|
79.7 |
|
20.0 |
|
44.3 |
| ||||
Inventories |
|
26.5 |
|
27.7 |
|
(20.9 |
) |
(5.8 |
) | ||||
Accounts payable, accrued expenses and other |
|
(61.9 |
) |
(128.6 |
) |
(19.6 |
) |
(171.3 |
) | ||||
Cash spending on restructuring actions |
|
(4.9 |
) |
(1.7 |
) |
(10.9 |
) |
(12.6 |
) | ||||
Net cash from (used in) continuing operations |
|
71.0 |
|
(23.4 |
) |
(82.0 |
) |
(323.3 |
) | ||||
Net cash from (used in) discontinued operations |
|
(10.8 |
) |
162.8 |
|
43.5 |
|
399.7 |
| ||||
Net cash from (used in) operating activities |
|
60.2 |
|
139.4 |
|
(38.5 |
) |
76.4 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash flows from (used in) investing activities: |
|
|
|
|
|
|
|
|
| ||||
Proceeds from asset sales |
|
|
|
|
|
2.0 |
|
574.1 |
| ||||
Decrease in restricted cash |
|
|
|
|
|
|
|
0.1 |
| ||||
Capital expenditures |
|
(5.1 |
) |
(5.4 |
) |
(17.9 |
) |
(20.4 |
) | ||||
Net cash from (used in) continuing operations |
|
(5.1 |
) |
(5.4 |
) |
(15.9 |
) |
553.8 |
| ||||
Net cash from (used in) discontinued operations |
|
|
|
(14.1 |
) |
(38.3 |
) |
73.6 |
| ||||
Net cash from (used in) investing activities |
|
(5.1 |
) |
(19.5 |
) |
(54.2 |
) |
627.4 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash flows used in financing activities: |
|
|
|
|
|
|
|
|
| ||||
Repurchase of senior notes (includes premiums paid of $30.6) |
|
|
|
|
|
|
|
(530.6 |
) | ||||
Borrowings under senior credit facilities |
|
29.0 |
|
105.0 |
|
1,264.0 |
|
572.0 |
| ||||
Repayments under senior credit facilities |
|
(29.0 |
) |
(132.0 |
) |
(1,167.0 |
) |
(339.0 |
) | ||||
Borrowings under trade receivables agreement |
|
2.0 |
|
11.0 |
|
156.0 |
|
91.0 |
| ||||
Repayments under trade receivables agreement |
|
(44.0 |
) |
(70.0 |
) |
(166.0 |
) |
(81.0 |
) | ||||
Net borrowings under other financing arrangements |
|
7.7 |
|
2.9 |
|
12.2 |
|
7.0 |
| ||||
Purchases of common stock |
|
|
|
(74.5 |
) |
|
|
(488.8 |
) | ||||
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 |
) |
|
|
(6.2 |
) |
(12.9 |
) | ||||
Financing fees paid |
|
|
|
|
|
(12.2 |
) |
(0.4 |
) | ||||
Dividends paid |
|
|
|
(15.5 |
) |
(45.9 |
) |
(59.8 |
) | ||||
Cash dividends in connection with spin-off of Flow Business |
|
(1.5 |
) |
|
|
(208.6 |
) |
|
| ||||
Net cash used in continuing operations |
|
(36.1 |
) |
(173.1 |
) |
(173.7 |
) |
(842.5 |
) | ||||
Net cash used in discontinued operations |
|
|
|
|
|
(1.9 |
) |
(60.3 |
) | ||||
Net cash used in financing activities |
|
(36.1 |
) |
(173.1 |
) |
(175.6 |
) |
(902.8 |
) | ||||
Change in cash and equivalents due to changes in foreign currency exchange rates |
|
(0.1 |
) |
(21.1 |
) |
(57.9 |
) |
(65.2 |
) | ||||
Net change in cash and equivalents |
|
18.9 |
|
(74.3 |
) |
(326.2 |
) |
(264.2 |
) | ||||
Consolidated cash and equivalents, beginning of period |
|
82.5 |
|
501.9 |
|
427.6 |
|
691.8 |
| ||||
Consolidated cash and equivalents, end of period |
|
$ |
101.4 |
|
$ |
427.6 |
|
$ |
101.4 |
|
$ |
427.6 |
|
SPX CORPORATION AND SUBSIDIARIES
CASH AND DEBT RECONCILIATION
(Unaudited; in millions)
|
|
Twelve months ended |
| |
|
|
December 31, 2015 |
| |
Beginning cash and equivalents |
|
$ |
427.6 |
|
|
|
|
| |
Cash used in continuing operations |
|
(82.0 |
) | |
Proceeds from asset sales and other |
|
2.0 |
| |
Capital expenditures |
|
(17.9 |
) | |
Borrowings under senior credit facilities |
|
1,264.0 |
| |
Repayments under senior credit facilities |
|
(1,167.0 |
) | |
Net Repayments under trade receivable agreement |
|
(10.0 |
) | |
Net borrowings under other financing arrangements |
|
12.2 |
| |
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options and other |
|
(6.2 |
) | |
Financing fees paid |
|
(12.2 |
) | |
Dividends paid |
|
(45.9 |
) | |
Cash dividends in connection with spin-off of Flow Business |
|
(208.6 |
) | |
Cash from discontinued operations |
|
3.3 |
| |
Change in cash due to changes in foreign currency exchange rates |
|
(57.9 |
) | |
|
|
|
| |
Ending cash and equivalents |
|
$ |
101.4 |
|
|
|
Debt at |
|
|
|
|
|
|
|
|
|
Debt at |
| ||||||
|
|
December 31, 2014 |
|
Borrowings |
|
Repayments |
|
Spin-Off |
|
Other |
|
December 31, 2015 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Domestic revolving loan facility |
|
$ |
133.0 |
|
$ |
514.0 |
|
$ |
(592.0 |
) |
(55.0 |
) |
$ |
|
|
$ |
|
| |
Term loan |
|
575.0 |
|
750.0 |
|
(575.0 |
) |
(400.0 |
) |
|
|
350.0 |
| ||||||
6.875% senior notes |
|
600.0 |
|
|
|
|
|
(600.0 |
) |
|
|
|
| ||||||
Trade receivables financing arrangement |
|
10.0 |
|
156.0 |
|
(166.0 |
) |
|
|
|
|
|
| ||||||
Other indebtedness |
|
51.7 |
|
27.4 |
|
(16.9 |
) |
(36.7 |
) |
(1.7 |
) |
23.8 |
| ||||||
|
|
1,369.7 |
|
$ |
1,447.4 |
|
$ |
(1,349.9 |
) |
$ |
(1,091.7 |
) |
$ |
(1.7 |
) |
373.8 |
| ||
Less: Amounts included in discontinued operations |
|
(636.6 |
) |
|
|
|
|
|
|
|
|
|
| ||||||
Debt of continuing operations |
|
$ |
733.1 |
|
|
|
|
|
|
|
|
|
$ |
373.8 |
| ||||
SPX CORPORATION AND SUBSIDIARIES
ORGANIC REVENUE RECONCILIATION
DETECTION & MEASUREMENT AND POWER SEGMENTS
(Unaudited)
|
|
Three months ended December 31, 2015 |
| ||
|
|
Detection & Measurement |
|
Power |
|
|
|
|
|
|
|
Net Revenue Growth (Decline) |
|
4.1 |
% |
(10.9 |
)% |
|
|
|
|
|
|
Exclude: South African projects |
|
|
% |
(8.1 |
)% |
|
|
|
|
|
|
Core Revenue Growth (Decline) |
|
4.1 |
% |
(19.0 |
)% |
|
|
|
|
|
|
Foreign Currency |
|
(1.9 |
)% |
(4.3 |
)% |
|
|
|
|
|
|
Organic Revenue Growth (Decline) |
|
6.0 |
% |
(14.7 |
)% |
SPX CORPORATION AND SUBSIDIARIES
REVENUE AND SEGMENT INCOME RECONCILIATION
(Unaudited; in millions)
CONSOLIDATED SPX:
|
|
Three months ended |
|
Twelve months ended |
| ||||||||
|
|
December 31, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Consolidated Revenue |
|
$ |
509.5 |
|
$ |
555.6 |
|
$ |
1,719.3 |
|
$ |
1,952.7 |
|
|
|
|
|
|
|
|
|
|
| ||||
Exclude: South African projects |
|
(23.3 |
) |
3.1 |
|
(27.3 |
) |
(75.3 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Core revenue |
|
$ |
486.2 |
|
$ |
558.7 |
|
$ |
1,692.0 |
|
$ |
1,877.4 |
|
|
|
|
|
|
|
|
|
|
| ||||
Total Segment Income |
|
$ |
45.2 |
|
$ |
35.5 |
|
$ |
15.7 |
|
$ |
129.6 |
|
|
|
|
|
|
|
|
|
|
| ||||
Exclude: South African projects |
|
5.6 |
|
27.7 |
|
120.5 |
|
33.8 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Core segment income |
|
$ |
50.8 |
|
$ |
63.2 |
|
$ |
136.2 |
|
$ |
163.4 |
|
as a percent of revenues |
|
10.4 |
% |
11.3 |
% |
8.0 |
% |
8.7 |
% |
POWER SEGMENT:
|
|
Three months ended |
| ||||
|
|
December 31, 2015 |
|
December 31, 2014 |
| ||
|
|
|
|
|
| ||
Power revenue |
|
$ |
282.8 |
|
$ |
317.3 |
|
|
|
|
|
|
| ||
Exclude: South African projects |
|
(23.3 |
) |
3.1 |
| ||
|
|
|
|
|
| ||
Base Power revenue |
|
$ |
259.5 |
|
$ |
320.4 |
|
|
|
|
|
|
| ||
Power Segment Loss |
|
$ |
(4.2 |
) |
$ |
(9.6 |
) |
|
|
|
|
|
| ||
Exclude: South African projects |
|
5.6 |
|
27.7 |
| ||
|
|
|
|
|
| ||
Base Power segment income |
|
$ |
1.4 |
|
$ |
18.1 |
|
as a percent of revenues |
|
0.5 |
% |
5.6 |
% |
SPX CORPORATION AND SUBSIDIARIES
OPERATING INCOME RECONCILIATION
(Unaudited; in millions)
|
|
Three months ended |
|
Twelve months ended |
| ||||||||
|
|
December 31, 2015 |
|
December 31, 2014 |
|
December 31, 2015 |
|
December 31, 2014 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Loss |
|
$ |
(3.1 |
) |
$ |
(117.0 |
) |
$ |
(170.0 |
) |
$ |
(179.5 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Adjustments: |
|
|
|
|
|
|
|
|
| ||||
South African projects |
|
5.6 |
|
27.7 |
|
120.5 |
|
33.8 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Certain corporate expenses (1) |
|
4.0 |
|
24.8 |
|
80.2 |
|
110.0 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Spin-related costs (2) |
|
1.2 |
|
|
|
3.5 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Asset impairments |
|
13.7 |
|
28.9 |
|
13.7 |
|
28.9 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Non-service pension items |
|
10.4 |
|
80.8 |
|
15.0 |
|
93.3 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjusted Operating Income |
|
$ |
31.8 |
|
$ |
45.2 |
|
$ |
62.9 |
|
$ |
86.5 |
|
as a percent of Core revenues |
|
6.5 |
% |
8.1 |
% |
3.7 |
% |
4.6 |
% |
(1) Represents an estimate of the corporate costs, related to the support provided to the SPX Flow businesses, that are no longer expected to be incurred by SPX after the spin-off
(2) Represents non-recurring charges incurred in connection with the spin-off
SPX CORPORATION AND SUBSIDIARIES
EARNINGS PER SHARE RECONCILIATION
(Unaudited)
|
|
Three months ended |
| |
|
|
December 31, 2015 |
| |
|
|
|
| |
GAAP Loss per Share |
|
$ |
(0.11 |
) |
|
|
|
| |
Adjustments: |
|
|
| |
Goodwill Impairment |
|
0.32 |
| |
|
|
|
| |
Non-Service Pension Items |
|
0.17 |
| |
|
|
|
| |
South African Projects |
|
0.10 |
| |
|
|
|
| |
Spin-Related Costs |
|
0.04 |
| |
|
|
|
| |
Adjusted Earnings per Share |
|
$ |
0.52 |
|
SPX CORPORATION AND SUBSIDIARIES
FREE CASH FLOW RECONCILIATION
(Unaudited; in millions)
|
|
Three months ended |
| |
|
|
December 31, 2015 |
| |
|
|
|
| |
Net cash from continuing operations |
|
$ |
71.0 |
|
|
|
|
| |
Capital expenditures - continuing operations |
|
(5.1 |
) | |
|
|
|
| |
Free cash flow from continuing operations |
|
$ |
65.9 |
|
SPX CORPORATION AND SUBSIDIARIES
ADJUSTED NET DEBT RECONCILIATION
(Unaudited; in millions)
|
|
September 26, 2015 |
|
December 31, 2015 |
| ||
Short-term debt |
|
$ |
56.3 |
|
$ |
22.1 |
|
Current maturities of long-term debt |
|
4.8 |
|
9.1 |
| ||
Long-term debt |
|
347.0 |
|
342.6 |
| ||
Gross Debt |
|
408.1 |
|
373.8 |
| ||
Less: Purchase card program and extended payables |
|
(5.6 |
) |
(4.8 |
) | ||
Adjusted Gross Debt |
|
402.5 |
|
369.0 |
| ||
Less: Cash in excess of $50.0 |
|
(32.5 |
) |
(51.4 |
) | ||
Adjusted Net Debt |
|
$ |
370.0 |
|
$ |
317.6 |
|
Note: Adjusted net debt as defined by SPXs current credit facility agreement
SPX CORPORATION AND SUBSIDIARIES
CONSOLIDATED EBITDA RECONCILIATION
(Unaudited; in millions)
|
|
As of September 26, 2015 |
|
As of December 31, 2015 |
| |||||||||||||||||
|
|
Q4 14 to Q2 |
|
Q3 2015 |
|
LTM |
|
1H 2015* |
|
Q3 2015 |
|
Q4 2015 |
|
LTM |
| |||||||
Net loss attributable to SPX Corporation common shareholders |
|
|
|
$ |
(105.0 |
) |
|
|
|
|
$ |
(105.0 |
) |
$ |
(9.5 |
) |
|
| ||||
Income tax provision (benefit) |
|
|
|
5.5 |
|
|
|
|
|
5.5 |
|
(3.2 |
) |
|
| |||||||
Net interest expense |
|
|
|
6.3 |
|
|
|
|
|
6.3 |
|
3.5 |
|
|
| |||||||
Income before interest and taxes |
|
|
|
(93.2 |
) |
|
|
|
|
(93.2 |
) |
(9.2 |
) |
|
| |||||||
Depreciation and amortization |
|
|
|
10.2 |
|
|
|
|
|
10.2 |
|
8.0 |
|
|
| |||||||
EBITDA |
|
|
|
(83.0 |
) |
|
|
|
|
(83.0 |
) |
(1.2 |
) |
|
| |||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Non-cash compensation |
|
|
|
9.3 |
|
|
|
|
|
9.3 |
|
5.9 |
|
|
| |||||||
Pension adjustments |
|
|
|
7.3 |
|
|
|
|
|
7.3 |
|
10.4 |
|
|
| |||||||
Extraordinary non-cash charges |
|
|
|
72.6 |
|
|
|
|
|
72.6 |
|
22.2 |
|
|
| |||||||
Extraordinary non-recurring cash charges |
|
|
|
28.1 |
|
|
|
|
|
28.1 |
|
7.8 |
|
|
| |||||||
Net (gains) and losses on disposition of assets outside of the ordinary course of business |
|
|
|
0.6 |
|
|
|
|
|
0.6 |
|
3.7 |
|
|
| |||||||
Pro forma effect of acquisitions and divestitures, and other |
|
|
|
(0.5 |
) |
|
|
|
|
(0.5 |
) |
1.4 |
|
|
| |||||||
Consolidated EBITDA |
|
$ |
105.2 |
|
$ |
34.4 |
|
$ |
139.6 |
|
$ |
44.9 |
|
$ |
34.4 |
|
$ |
50.2 |
|
$ |
129.5 |
|
Note: Consolidated EBITDA as defined by SPXs current credit facility agreement |
*Q4 2014 through Q2 2015 Consolidated EBITDA as specified in SPXs credit facility agreement |