(State or other jurisdiction | (Commission | (IRS Employer | ||
of incorporation) | File Number) | Identification No.) |
Title of each class | Trading Symbols(s) | Name of each exchange on which registered |
Exhibit Number | Description | |
99.1 | ||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SPX CORPORATION | ||
(Registrant) | ||
Date: October 30, 2019 | By: | /s/ Scott W. Sproule |
Scott W. Sproule | ||
Vice President, Chief Financial Officer and | ||
Treasurer |
($ millions) | Q3 2019 | Q3 2018 | 2019 YTD | 2018 YTD | ||||||||||||
Revenue | $ | 364.8 | $ | 362.5 | $ | 1,080.8 | $ | 1,093.6 | ||||||||
Segment Income | 42.9 | 29.6 | 105.1 | 107.6 | ||||||||||||
Operating Income | 27.6 | 13.4 | 56.9 | 55.4 |
($ millions) | Q3 2019 | Q3 2018 | 2019 YTD | 2018 YTD | ||||||||||||
Adjusted Revenue* | $ | 358.8 | $ | 341.1 | $ | 1,081.9 | $ | 1,011.9 | ||||||||
Adjusted Segment Income* | 50.6 | 41.8 | 151.6 | 131.2 | ||||||||||||
Adjusted Operating Income* | 37.1 | 27.1 | 109.7 | 85.8 |
Revenue | Segment Income Margin % | ||
HVAC | In a range of $576-586 million | 15.5-16%, or 25 basis points increase at midpoint vs. 2018 | |
Detection & Measurement | In a range of $390-400 million | 23-24% (ex-amortization) | |
Engineered Solutions | In a range of $530-540 million | Approximately 8%, or 150 basis points increase vs. 2018 |
SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(Unaudited; in millions, except per share amounts) | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
September 28, 2019 | September 29, 2018 | September 28, 2019 | September 29, 2018 | ||||||||||||
Revenues | $ | 364.8 | $ | 362.5 | $ | 1,080.8 | $ | 1,093.6 | |||||||
Costs and expenses: | |||||||||||||||
Cost of products sold | 258.6 | 274.8 | 783.2 | 818.1 | |||||||||||
Selling, general and administrative | 74.6 | 71.6 | 229.5 | 212.8 | |||||||||||
Intangible amortization | 2.0 | 1.7 | 6.0 | 2.7 | |||||||||||
Special charges, net | 2.0 | 1.0 | 3.4 | 4.6 | |||||||||||
Other operating expenses | — | — | 1.8 | — | |||||||||||
Operating income | 27.6 | 13.4 | 56.9 | 55.4 | |||||||||||
Other income, net | 1.0 | 0.7 | 10.1 | 3.9 | |||||||||||
Interest expense | (5.0 | ) | (5.9 | ) | (15.6 | ) | (15.3 | ) | |||||||
Interest income | 0.4 | 0.3 | 1.3 | 1.1 | |||||||||||
Income from continuing operations before income taxes | 24.0 | 8.5 | 52.7 | 45.1 | |||||||||||
Income tax provision | (2.8 | ) | (1.7 | ) | (11.5 | ) | (6.2 | ) | |||||||
Income from continuing operations | 21.2 | 6.8 | 41.2 | 38.9 | |||||||||||
Income (loss) from discontinued operations, net of tax | — | — | — | — | |||||||||||
Gain (loss) on disposition of discontinued operations, net of tax | 0.3 | (0.2 | ) | (1.3 | ) | 3.1 | |||||||||
Gain (loss) from discontinued operations, net of tax | 0.3 | (0.2 | ) | (1.3 | ) | 3.1 | |||||||||
Net income | $ | 21.5 | $ | 6.6 | $ | 39.9 | $ | 42.0 | |||||||
Basic income per share of common stock: | |||||||||||||||
Income from continuing operations | $ | 0.48 | $ | 0.16 | $ | 0.94 | $ | 0.91 | |||||||
Income (loss) from discontinued operations | 0.01 | (0.01 | ) | (0.03 | ) | 0.07 | |||||||||
Net income per share | $ | 0.49 | $ | 0.15 | $ | 0.91 | $ | 0.98 | |||||||
Weighted-average number of common shares outstanding — basic | 44.072 | 43.080 | 43.870 | 42.948 | |||||||||||
Diluted income per share of common stock: | |||||||||||||||
Income from continuing operations | $ | 0.47 | $ | 0.15 | $ | 0.92 | $ | 0.87 | |||||||
Income (loss) from discontinued operations | 0.01 | — | (0.03 | ) | 0.07 | ||||||||||
Net income per share | $ | 0.48 | $ | 0.15 | $ | 0.89 | $ | 0.94 | |||||||
Weighted-average number of common shares outstanding — diluted | 45.176 | 44.904 | 44.861 | 44.648 |
SPX CORPORATION AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(Unaudited; in millions) | |||||||
September 28, 2019 | December 31, 2018 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and equivalents | $ | 49.3 | $ | 68.8 | |||
Accounts receivable, net | 246.4 | 269.1 | |||||
Contract assets | 68.9 | 91.2 | |||||
Inventories, net | 157.7 | 128.8 | |||||
Other current assets (includes income taxes receivable of $18.0 and $18.9 at September 28, 2019 and December 31, 2018, respectively) | 40.8 | 40.5 | |||||
Total current assets | 563.1 | 598.4 | |||||
Property, plant and equipment: | |||||||
Land | 18.7 | 19.4 | |||||
Buildings and leasehold improvements | 119.8 | 125.2 | |||||
Machinery and equipment | 337.9 | 334.1 | |||||
476.4 | 478.7 | ||||||
Accumulated depreciation | (298.9 | ) | (294.5 | ) | |||
Property, plant and equipment, net | 177.5 | 184.2 | |||||
Goodwill | 429.4 | 394.4 | |||||
Intangibles, net | 230.9 | 198.4 | |||||
Other assets | 641.7 | 657.7 | |||||
Deferred income taxes | 19.8 | 24.4 | |||||
TOTAL ASSETS | $ | 2,062.4 | $ | 2,057.5 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 132.5 | $ | 153.6 | |||
Contract liabilities | 85.6 | 79.5 | |||||
Accrued expenses | 188.2 | 183.7 | |||||
Income taxes payable | 1.4 | 3.5 | |||||
Short-term debt | 40.6 | 31.9 | |||||
Current maturities of long-term debt | 18.5 | 18.0 | |||||
Total current liabilities | 466.8 | 470.2 | |||||
Long-term debt | 323.8 | 331.9 | |||||
Deferred and other income taxes | 32.4 | 23.2 | |||||
Other long-term liabilities | 778.1 | 817.3 | |||||
Total long-term liabilities | 1,134.3 | 1,172.4 | |||||
Equity: | |||||||
Common stock | 0.5 | 0.5 | |||||
Paid-in capital | 1,291.2 | 1,295.4 | |||||
Retained deficit | (610.2 | ) | (650.1 | ) | |||
Accumulated other comprehensive income | 239.9 | 244.9 | |||||
Common stock in treasury | (460.1 | ) | (475.8 | ) | |||
Total equity | 461.3 | 414.9 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 2,062.4 | $ | 2,057.5 |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||
RESULTS OF REPORTABLE AND OTHER OPERATING SEGMENTS | ||||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||||||||||||||
September 28, 2019 | September 29, 2018 | Δ | %/bps | September 28, 2019 | September 29, 2018 | Δ | %/bps | |||||||||||||||||||||
HVAC reportable segment | ||||||||||||||||||||||||||||
Revenues | $ | 140.1 | $ | 132.0 | $ | 8.1 | 6.1% | $ | 399.4 | $ | 399.4 | $ | — | —% | ||||||||||||||
Gross profit | 45.0 | 37.8 | 7.2 | 127.5 | 121.0 | 6.5 | ||||||||||||||||||||||
Selling, general and administrative expense | 22.7 | 22.1 | 0.6 | 69.9 | 68.0 | 1.9 | ||||||||||||||||||||||
Intangible amortization expense | 0.1 | 0.1 | — | 0.3 | 0.3 | — | ||||||||||||||||||||||
Income | $ | 22.2 | $ | 15.6 | $ | 6.6 | 42.3% | $ | 57.3 | $ | 52.7 | $ | 4.6 | 8.7% | ||||||||||||||
as a percent of revenues | 15.8 | % | 11.8 | % | 400 bps | 14.3 | % | 13.2 | % | 110 bps | ||||||||||||||||||
Detection & Measurement reportable segment | ||||||||||||||||||||||||||||
Revenues | $ | 97.6 | $ | 84.3 | $ | 13.3 | 15.8% | $ | 284.4 | $ | 224.5 | $ | 59.9 | 26.7% | ||||||||||||||
Gross profit | 44.6 | 35.3 | 9.3 | 130.6 | 98.0 | 32.6 | ||||||||||||||||||||||
Selling, general and administrative expense | 22.2 | 18.2 | 4.0 | 65.7 | 48.0 | 17.7 | ||||||||||||||||||||||
Intangible amortization expense | 1.9 | 1.6 | 0.3 | 5.7 | 2.3 | 3.4 | ||||||||||||||||||||||
Income | $ | 20.5 | $ | 15.5 | $ | 5.0 | 32.3% | $ | 59.2 | $ | 47.7 | $ | 11.5 | 24.1% | ||||||||||||||
as a percent of revenues | 21.0 | % | 18.4 | % | 260 bps | 20.8 | % | 21.2 | % | -40 bps | ||||||||||||||||||
Engineered Solutions reportable segment | ||||||||||||||||||||||||||||
Revenues | $ | 121.1 | $ | 124.8 | $ | (3.7 | ) | (3.0)% | $ | 398.1 | $ | 388.0 | $ | 10.1 | 2.6% | |||||||||||||
Gross profit | 18.2 | 18.8 | (0.6 | ) | 66.0 | 60.8 | 5.2 | |||||||||||||||||||||
Selling, general and administrative expense | 12.3 | 12.3 | — | 39.1 | 37.1 | 2.0 | ||||||||||||||||||||||
Income | $ | 5.9 | $ | 6.5 | $ | (0.6 | ) | (9.2)% | $ | 26.9 | $ | 23.7 | $ | 3.2 | 13.5% | |||||||||||||
as a percent of revenues | 4.9 | % | 5.2 | % | -30 bps | 6.8 | % | 6.1 | % | 70 bps | ||||||||||||||||||
All Other | ||||||||||||||||||||||||||||
Revenues | $ | 6.0 | $ | 21.4 | $ | (15.4 | ) | (72.0)% | $ | (1.1 | ) | $ | 81.7 | $ | (82.8 | ) | (101.3)% | |||||||||||
Gross profit | (1.6 | ) | (4.2 | ) | 2.6 | (26.5 | ) | (4.3 | ) | (22.2 | ) | |||||||||||||||||
Selling, general and administrative expense | 4.1 | 3.8 | 0.3 | 11.8 | 12.1 | (0.3 | ) | |||||||||||||||||||||
Intangible amortization expense | — | — | — | — | 0.1 | (0.1 | ) | |||||||||||||||||||||
Loss | $ | (5.7 | ) | $ | (8.0 | ) | $ | 2.3 | 28.8% | $ | (38.3 | ) | $ | (16.5 | ) | $ | (21.8 | ) | (132.1)% | |||||||||
Consolidated Revenues | $ | 364.8 | $ | 362.5 | $ | 2.3 | 0.6% | $ | 1,080.8 | $ | 1,093.6 | $ | (12.8 | ) | (1.2)% | |||||||||||||
Consolidated Segment Income | 42.9 | 29.6 | 13.3 | 44.9% | 105.1 | 107.6 | (2.5 | ) | (2.3)% | |||||||||||||||||||
as a percent of revenues | 11.8 | % | 8.2 | % | 360 bps | 9.7 | % | 9.8 | % | -10 bps | ||||||||||||||||||
Total segment income | $ | 42.9 | $ | 29.6 | $ | 13.3 | $ | 105.1 | $ | 107.6 | $ | (2.5 | ) | |||||||||||||||
Corporate expense | 10.0 | 10.5 | (0.5 | ) | 32.9 | 34.8 | (1.9 | ) | ||||||||||||||||||||
Long-term incentive compensation expense | 3.3 | 4.3 | (1.0 | ) | 10.1 | 12.4 | (2.3 | ) | ||||||||||||||||||||
Special charges, net | 2.0 | 1.0 | 1.0 | 3.4 | 4.6 | (1.2 | ) | |||||||||||||||||||||
Other operating expenses | — | — | — | 1.8 | — | 1.8 | ||||||||||||||||||||||
Loss on sale of dry cooling business | — | 0.4 | (0.4 | ) | — | 0.4 | (0.4 | ) | ||||||||||||||||||||
Consolidated operating income | $ | 27.6 | $ | 13.4 | $ | 14.2 | 106.0% | $ | 56.9 | $ | 55.4 | $ | 1.5 | 2.7% | ||||||||||||||
as a percent of revenues | 7.6 | % | 3.7 | % | 390 bps | 5.3 | % | 5.1 | % | 20 bps |
SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
(Unaudited; in millions) | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
September 28, 2019 | September 29, 2018 | September 28, 2019 | September 29, 2018 | ||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income | $ | 21.5 | $ | 6.6 | $ | 39.9 | $ | 42.0 | |||||||
Less: Gain (loss) from discontinued operations, net of tax | 0.3 | (0.2 | ) | (1.3 | ) | 3.1 | |||||||||
Income from continuing operations | 21.2 | 6.8 | 41.2 | 38.9 | |||||||||||
Adjustments to reconcile income from continuing operations to net cash from operating activities: | |||||||||||||||
Special charges, net | 2.0 | 1.0 | 3.4 | 4.6 | |||||||||||
Gain on change in fair value of equity security | — | — | (7.9 | ) | — | ||||||||||
Deferred and other income taxes | 3.9 | 0.5 | 8.3 | 6.6 | |||||||||||
Depreciation and amortization | 8.1 | 7.9 | 24.7 | 21.3 | |||||||||||
Pension and other employee benefits | 2.5 | 1.3 | 7.6 | 5.1 | |||||||||||
Long-term incentive compensation | 3.3 | 4.3 | 10.1 | 12.4 | |||||||||||
Other, net | 0.6 | 0.8 | 1.2 | 1.5 | |||||||||||
Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||||||
Accounts receivable and other assets | 23.6 | 8.8 | 94.6 | 19.9 | |||||||||||
Inventories | (0.5 | ) | (1.4 | ) | (18.5 | ) | (6.2 | ) | |||||||
Accounts payable, accrued expenses and other | (18.4 | ) | (19.3 | ) | (88.2 | ) | (86.7 | ) | |||||||
Cash spending on restructuring actions | (1.0 | ) | (1.5 | ) | (3.2 | ) | (2.4 | ) | |||||||
Net cash from continuing operations | 45.3 | 9.2 | 73.3 | 15.0 | |||||||||||
Net cash used in discontinued operations | (2.0 | ) | (0.6 | ) | (3.5 | ) | (1.7 | ) | |||||||
Net cash from operating activities | 43.3 | 8.6 | 69.8 | 13.3 | |||||||||||
Cash flows used in investing activities: | |||||||||||||||
Proceeds from company-owned life insurance policies, net | 3.5 | — | 5.9 | 0.2 | |||||||||||
Business acquisitions, net of cash acquired | (10.0 | ) | — | (87.2 | ) | (182.6 | ) | ||||||||
Net proceeds from sale of assets | — | (0.6 | ) | 5.5 | 9.5 | ||||||||||
(Increase) decrease in restricted cash | (0.2 | ) | 0.3 | (0.2 | ) | 0.3 | |||||||||
Capital expenditures | (4.5 | ) | (2.6 | ) | (10.7 | ) | (8.0 | ) | |||||||
Net cash used in continuing operations | (11.2 | ) | (2.9 | ) | (86.7 | ) | (180.6 | ) | |||||||
Net cash from discontinued operations | — | 1.2 | — | 3.6 | |||||||||||
Net cash used in investing activities | (11.2 | ) | (1.7 | ) | (86.7 | ) | (177.0 | ) | |||||||
Cash flows from (used in) financing activities: | |||||||||||||||
Borrowings under senior credit facilities | 30.8 | 28.4 | 132.4 | 157.4 | |||||||||||
Repayments under senior credit facilities | (40.8 | ) | (43.6 | ) | (127.6 | ) | (76.6 | ) | |||||||
Borrowings under trade receivables financing arrangement | 10.0 | 28.0 | 55.0 | 60.0 | |||||||||||
Repayments under trade receivables financing arrangement | (20.0 | ) | (23.0 | ) | (64.0 | ) | (33.0 | ) | |||||||
Net borrowings (repayments) under other financing arrangements | 1.0 | (0.9 | ) | 3.7 | (2.0 | ) | |||||||||
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options and other | 0.6 | — | (4.2 | ) | (3.0 | ) | |||||||||
Net cash from (used in) continuing operations | (18.4 | ) | (11.1 | ) | (4.7 | ) | 102.8 | ||||||||
Net cash from (used in) discontinued operations | — | — | — | — | |||||||||||
Net cash from (used in) financing activities | (18.4 | ) | (11.1 | ) | (4.7 | ) | 102.8 | ||||||||
Change in cash and equivalents due to changes in foreign currency exchange rates | 1.0 | (0.6 | ) | 2.1 | (1.5 | ) | |||||||||
Net change in cash and equivalents | 14.7 | (4.8 | ) | (19.5 | ) | (62.4 | ) | ||||||||
Consolidated cash and equivalents, beginning of period | 34.6 | 66.7 | 68.8 | 124.3 | |||||||||||
Consolidated cash and equivalents, end of period | $ | 49.3 | $ | 61.9 | $ | 49.3 | $ | 61.9 |
SPX CORPORATION AND SUBSIDIARIES | ||||
CASH AND DEBT RECONCILIATION | ||||
(Unaudited; in millions) | ||||
Nine months ended | ||||
September 28, 2019 | ||||
Beginning cash and equivalents | $ | 68.8 | ||
Cash from continuing operations | 73.3 | |||
Capital expenditures | (10.7 | ) | ||
Proceeds from company-owned life insurance policies, net | 5.9 | |||
Increase in restricted cash | (0.2 | ) | ||
Net proceeds from assets sales | 5.5 | |||
Business acquisitions, net of cash acquired | (87.2 | ) | ||
Borrowings under senior credit facilities | 132.4 | |||
Repayments under senior credit facilities | (127.6 | ) | ||
Net repayments under other financing arrangements | (5.3 | ) | ||
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (4.2 | ) | ||
Cash used in discontinued operations | (3.5 | ) | ||
Change in cash due to changes in foreign currency exchange rates | 2.1 | |||
Ending cash and equivalents | $ | 49.3 |
Debt at | Debt at | |||||||||||||||||||
December 31, 2018 | Borrowings | Repayments | Other | September 28, 2019 | ||||||||||||||||
Revolving loans | $ | 6.4 | $ | 132.4 | $ | (118.8 | ) | $ | — | $ | 20.0 | |||||||||
Term loan | 350.0 | — | (8.8 | ) | — | 341.2 | ||||||||||||||
Trade receivables financing arrangement | 23.0 | 55.0 | (64.0 | ) | — | 14.0 | ||||||||||||||
Other indebtedness | 4.3 | 4.4 | (0.7 | ) | 1.2 | 9.2 | ||||||||||||||
Less: Deferred financing costs associated with the term loan | (1.9 | ) | — | — | 0.4 | (1.5 | ) | |||||||||||||
Totals | $ | 381.8 | $ | 191.8 | $ | (192.3 | ) | $ | 1.6 | $ | 382.9 |
SPX CORPORATION AND SUBSIDIARIES | |||||||||||
NON-GAAP RECONCILIATION - ORGANIC REVENUE | |||||||||||
HVAC, DETECTION & MEASUREMENT AND ENGINEERED SOLUTIONS REPORTABLE SEGMENTS | |||||||||||
(Unaudited) | |||||||||||
Three months ended September 28, 2019 | |||||||||||
HVAC | Detection & Measurement | Engineered Solutions | |||||||||
Net Revenue Growth (Decline) | 6.1 | % | 15.8 | % | (3.0 | ) | % | ||||
Exclude: Foreign Currency | (0.6 | ) | % | (1.0 | ) | % | — | % | |||
Exclude: Acquisitions | 2.5 | % | 6.6 | % | — | % | |||||
Organic Revenue Growth (Decline) | 4.2 | % | 10.2 | % | (3.0 | ) | % | ||||
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||
NON-GAAP RECONCILIATION - REVENUE AND SEGMENT INCOME | ||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||
CONSOLIDATED SPX: | Three months ended | Nine months ended | ||||||||||||||
September 28, 2019 | September 29, 2018 | September 28, 2019 | September 29, 2018 | |||||||||||||
Consolidated revenue | $ | 364.8 | $ | 362.5 | $ | 1,080.8 | $ | 1,093.6 | ||||||||
Exclude: "All Other" operating segments(1) | 6.0 | 21.4 | (1.1 | ) | 81.7 | |||||||||||
Adjusted consolidated revenue | $ | 358.8 | $ | 341.1 | $ | 1,081.9 | $ | 1,011.9 | ||||||||
Total segment income | $ | 42.9 | $ | 29.6 | $ | 105.1 | $ | 107.6 | ||||||||
Exclude: "All Other" operating segments(1) | (5.7 | ) | (8.0 | ) | (38.3 | ) | (16.5 | ) | ||||||||
Exclude: One time acquisition related costs (2) | — | (2.5 | ) | (2.2 | ) | (4.4 | ) | |||||||||
Exclude: Amortization expense (3) | (2.0 | ) | (1.7 | ) | (6.0 | ) | (2.7 | ) | ||||||||
Adjusted segment income | $ | 50.6 | $ | 41.8 | $ | 151.6 | $ | 131.2 | ||||||||
as a percent of adjusted revenues (4) | 14.1 | % | 12.3 | % | 14.0 | % | 13.0 | % | ||||||||
HVAC REPORTABLE SEGMENT: | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 28, 2019 | September 29, 2018 | September 28, 2019 | September 29, 2018 | |||||||||||||
HVAC segment income | $ | 22.2 | $ | 15.6 | $ | 57.3 | $ | 52.7 | ||||||||
Exclude: One time acquisition related costs | — | — | — | — | ||||||||||||
Exclude: Amortization expense (3) | (0.1 | ) | (0.1 | ) | (0.3 | ) | (0.3 | ) | ||||||||
HVAC adjusted segment income | $ | 22.3 | $ | 15.7 | $ | 57.6 | $ | 53.0 | ||||||||
as a percent of HVAC segment revenues (4) | 15.9 | % | 11.9 | % | 14.4 | % | 13.3 | % | ||||||||
DETECTION & MEASUREMENT REPORTABLE SEGMENT: | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 28, 2019 | September 29, 2018 | September 28, 2019 | September 29, 2018 | |||||||||||||
Detection & Measurement segment income | $ | 20.5 | $ | 15.5 | $ | 59.2 | $ | 47.7 | ||||||||
Exclude: One time acquisition related costs (2) | — | (2.5 | ) | (2.2 | ) | (4.4 | ) | |||||||||
Exclude: Amortization expense (3) | (1.9 | ) | (1.6 | ) | (5.7 | ) | (2.3 | ) | ||||||||
Detection & Measurement adjusted segment income | $ | 22.4 | $ | 19.6 | $ | 67.1 | $ | 54.4 | ||||||||
as a percent of Detection & Measurement segment revenues (4) | 23.0 | % | 23.3 | % | 23.6 | % | 24.2 | % | ||||||||
(1) Represents the removal of the financial results of our South Africa and Heat Transfer businesses. Note: These businesses are now being reported as an "All Other" group of operating segments for U.S. GAAP purposes due to certain wind-down activities that are occurring within these businesses. | ||||||||||||||||
(2) Represents additional "Cost of products sold" recorded during the nine months ended September 28, 2019 related to the step-up of inventory (to fair value) acquired in connection with the Sabik acquisition and recorded during the three and nine months ended September 29, 2018 related to the Schonstedt and Cues acquisitions. | ||||||||||||||||
(3) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||||
(4) See "Results of Reportable and Other Operating Segments" for applicable percentages based on GAAP results. |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||
NON-GAAP RECONCILIATION - OPERATING INCOME | ||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 28, 2019 | September 29, 2018 | September 28, 2019 | September 29, 2018 | |||||||||||||
Operating income | $ | 27.6 | $ | 13.4 | $ | 56.9 | $ | 55.4 | ||||||||
Exclude: | ||||||||||||||||
Aggregate operating losses of the South Africa and Heat Transfer businesses (1) | (7.1 | ) | (8.8 | ) | (40.6 | ) | (20.3 | ) | ||||||||
One-time acquisition related costs (2) | (0.4 | ) | (2.8 | ) | (4.4 | ) | (7.1 | ) | ||||||||
Other operating expenses (3) | — | (0.4 | ) | (1.8 | ) | (0.4 | ) | |||||||||
Amortization expense (4) | (2.0 | ) | (1.7 | ) | (6.0 | ) | (2.6 | ) | ||||||||
Adjusted operating income | $ | 37.1 | $ | 27.1 | $ | 109.7 | $ | 85.8 | ||||||||
as a percent of adjusted revenues (5) | 10.3 | % | 7.9 | % | 10.1 | % | 8.5 | % | ||||||||
(1) Represents the removal of the financial results of these businesses, inclusive of "special charges" of $1.4 and $0.8 during the three months ended September 28, 2019 and September 29, 2018, respectively, and $2.3 and $4.0 during the nine months ended September 28, 2019 and September 29, 2018, respectively. | ||||||||||||||||
(2) Represents one-time acquisition related costs during the three months ended September 28, 2019 and September 29, 2018 associated with (i) inventory step-up of $0.0 and $2.5, respectively, and (ii) integration and transaction costs of $0.4 and $0.3, respectively, and one-time acquisition related costs during the nine months ended September 28, 2019 and September 29, 2018 associated with (i) inventory step-up of $2.2 and $4.4, respectively, and (ii) integration and transaction costs of $2.2 and $2.7, respectively. | ||||||||||||||||
(3) Represents charges associated with revisions to estimates of certain liabilities retained in connection with the 2016 sale of the dry cooling business, with such revision resulting from settlement activity during the third quarter of 2018 and first quarter of 2019. | ||||||||||||||||
(4) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||||
(5) See "Results of Reportable and Other Operating Segments" for applicable percentages based on GAAP results. |
SPX CORPORATION AND SUBSIDIARIES | |||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||
Three Months Ended September 28, 2019 | |||||||||||
(Unaudited; in millions, except per share values) | |||||||||||
GAAP | Adjustments | Adjusted | |||||||||
Segment income (1) | $ | 42.9 | $ | 7.7 | $ | 50.6 | |||||
Corporate expense (2) | (10.0 | ) | 0.2 | (9.8 | ) | ||||||
Long-term incentive compensation expense | (3.3 | ) | — | (3.3 | ) | ||||||
Special charges, net (3) | (2.0 | ) | 1.6 | (0.4 | ) | ||||||
Operating income | 27.6 | 9.5 | 37.1 | ||||||||
Other income, net (4) | 1.0 | 0.9 | 1.9 | ||||||||
Interest expense, net (5) | (4.6 | ) | (0.1 | ) | (4.7 | ) | |||||
Income from continuing operations before income taxes | 24.0 | 10.3 | 34.3 | ||||||||
Income tax provision (6) | (2.8 | ) | (4.3 | ) | (7.1 | ) | |||||
Income from continuing operations | 21.2 | 6.0 | 27.2 | ||||||||
Dilutive shares outstanding | 45.176 | 45.176 | |||||||||
Earnings per share from continuing operations | $ | 0.47 | $ | 0.60 | |||||||
(1) Adjustment represents the removal of (i) operating losses associated with the South Africa and Heat Transfer businesses ($5.7) and (ii) amortization expense associated with acquired intangible assets ($2.0). | |||||||||||
(2) Adjustment represents the removal of acquisition related expenses incurred during the period. | |||||||||||
(3) Adjustment represents the removal of restructuring charges associated primarily with the South Africa and Heat Transfer businesses. | |||||||||||
(4) Adjustment represents the removal of (i) non-service pension and postretirement charges ($1.0) and (ii) removal of foreign currency gains associated with the South African projects ($0.1). | |||||||||||
(5) Adjustment represents the removal of interest income associated with the South African projects. | |||||||||||
(6) Adjustment represents the tax impact of items (1) through (5) above and the removal of certain discrete income tax benefits. |
SPX CORPORATION AND SUBSIDIARIES | |||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||
Three Months Ended September 29, 2018 | |||||||||||
(Unaudited; in millions, except per share values) | |||||||||||
GAAP | Adjustments | Adjusted | |||||||||
Segment income (1) | $ | 29.6 | $ | 12.2 | $ | 41.8 | |||||
Corporate expense (2) | (10.5 | ) | 0.3 | (10.2 | ) | ||||||
Long-term incentive compensation expense | (4.3 | ) | — | (4.3 | ) | ||||||
Special charges, net (3) | (1.0 | ) | 0.8 | (0.2 | ) | ||||||
Loss on sale of dry cooling | (0.4 | ) | 0.4 | — | |||||||
Operating income | 13.4 | 13.7 | 27.1 | ||||||||
Other income, net (4) | 0.7 | 0.5 | 1.2 | ||||||||
Interest expense, net | (5.6 | ) | — | (5.6 | ) | ||||||
Income from continuing operations before income taxes | 8.5 | 14.2 | 22.7 | ||||||||
Income tax provision (5) | (1.7 | ) | (3.6 | ) | (5.3 | ) | |||||
Income from continuing operations | 6.8 | 10.6 | 17.4 | ||||||||
Dilutive shares outstanding | 44.904 | 44.904 | |||||||||
Earnings per share from continuing operations | $ | 0.15 | $ | 0.39 | |||||||
(1) Adjustment represents the removal of (i) operating losses associated with the South Africa and Heat Transfer businesses ($8.0), (ii) inventory step-up charges related to the Cues acquisition ($2.5), and (iii) amortization expense associated with acquired intangible assets ($1.7). | |||||||||||
(2) Adjustment primarily represents removal of acquisition related expenses incurred during the period. | |||||||||||
(3) Adjustment represents removal of restructuring charges associated with the Heat Transfer business. | |||||||||||
(4) Adjustment represents removal of non-service pension and postretirement items and removal of foreign currency losses associated with the South African projects. | |||||||||||
(5) Adjustment represents the tax impact of items (1) through (4) above and the removal of tax charges associated with the impact of U.S. tax reform. |