(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: February 23, 2022 | By: | /s/ James E. Harris | ||||||
James E. Harris | ||||||||
Vice President, Chief Financial Officer and | ||||||||
Treasurer |
($ millions) | Q4 2021 | Q4 2020 | FY 2021 | FY 2020 | ||||||||||||||||||||||
Revenue | $ | 350.0 | $ | 348.3 | $ | 1,219.5 | $ | 1,128.1 | ||||||||||||||||||
Operating Income | 13.9 | 29.1 | 73.7 | 96.9 | ||||||||||||||||||||||
Segment Income | 61.4 | 58.5 | 173.9 | 171.8 |
($ millions) | Q4 2021 | Q4 2020 | FY 2021 | FY 2020 | ||||||||||||||||||||||
Revenue | $ | 350.0 | $ | 348.3 | $ | 1,219.5 | $ | 1,128.1 | ||||||||||||||||||
Adjusted Operating Income* | 48.4 | 47.4 | 135.1 | 125.1 | ||||||||||||||||||||||
Adjusted Segment Income* | 67.3 | 65.4 | 200.6 | 187.1 |
Revenue | Segment Income Margin % | |||||||||||||
HVAC | $855-$890 million ($752 million in 2021) | 14.0%-14.5% (14.3% in 2021) | ||||||||||||
Detection & Measurement | $485-$520 million ($467 million in 2021) | 19.0%-21.0% (19.9% in 2021) | ||||||||||||
Total SPX Adjusted | $1.34-$1.41 billion ($1.22 billion in 2021) | 16.0%-17.0% (16.4% in 2021) |
SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||
(Unaudited; in millions, except per share amounts) | |||||||||||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | ||||||||||||||||||||
Revenues | $ | 350.0 | $ | 348.3 | $ | 1,219.5 | $ | 1,128.1 | |||||||||||||||
Costs and expenses: | |||||||||||||||||||||||
Cost of products sold | 220.7 | 224.8 | 787.7 | 732.6 | |||||||||||||||||||
Selling, general and administrative | 86.3 | 77.6 | 309.6 | 272.5 | |||||||||||||||||||
Intangible amortization | 5.6 | 5.7 | 21.6 | 14.0 | |||||||||||||||||||
Impairment of intangible assets | 5.7 | 0.7 | 5.7 | 0.7 | |||||||||||||||||||
Special charges, net | 0.3 | 1.0 | 1.0 | 2.4 | |||||||||||||||||||
Other operating expenses, net | 17.5 | 9.4 | 20.2 | 9.0 | |||||||||||||||||||
Operating income | 13.9 | 29.1 | 73.7 | 96.9 | |||||||||||||||||||
Other income (expense), net | (8.6) | (8.7) | 9.0 | (0.1) | |||||||||||||||||||
Interest expense | (2.2) | (4.4) | (13.3) | (18.4) | |||||||||||||||||||
Interest income | 0.3 | — | 0.5 | 0.2 | |||||||||||||||||||
Income from continuing operations before income taxes | 3.4 | 16.0 | 69.9 | 78.6 | |||||||||||||||||||
Income tax (provision) benefit | 1.0 | 4.5 | (10.9) | (4.8) | |||||||||||||||||||
Income from continuing operations | 4.4 | 20.5 | 59.0 | 73.8 | |||||||||||||||||||
Income (loss) from discontinued operations, net of tax | (3.7) | 7.8 | 5.7 | 28.9 | |||||||||||||||||||
Gain (loss) on disposition of discontinued operations, net of tax | 5.7 | (2.5) | 360.7 | (3.7) | |||||||||||||||||||
Income from discontinued operations, net of tax | 2.0 | 5.3 | 366.4 | 25.2 | |||||||||||||||||||
Net income | $ | 6.4 | $ | 25.8 | $ | 425.4 | $ | 99.0 | |||||||||||||||
Basic income per share of common stock: | |||||||||||||||||||||||
Income from continuing operations | $ | 0.10 | $ | 0.46 | $ | 1.30 | $ | 1.65 | |||||||||||||||
Income from discontinued operations | 0.04 | 0.11 | 8.09 | 0.57 | |||||||||||||||||||
Net income per share | $ | 0.14 | $ | 0.57 | $ | 9.39 | $ | 2.22 | |||||||||||||||
Weighted-average number of common shares outstanding — basic | 45.427 | 44.894 | 45.289 | 44.628 | |||||||||||||||||||
Diluted income per share of common stock: | |||||||||||||||||||||||
Income from continuing operations | $ | 0.10 | $ | 0.44 | $ | 1.27 | $ | 1.61 | |||||||||||||||
Income from discontinued operations | 0.04 | 0.12 | 7.88 | 0.55 | |||||||||||||||||||
Net income per share | $ | 0.14 | $ | 0.56 | $ | 9.15 | $ | 2.16 | |||||||||||||||
Weighted-average number of common shares outstanding — diluted | 46.705 | 46.151 | 46.495 | 45.766 |
SPX CORPORATION AND SUBSIDIARIES | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
(Unaudited; in millions) | |||||||||||
December 31, 2021 | December 31, 2020 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and equivalents | $ | 388.2 | $ | 64.0 | |||||||
Accounts receivable, net | 223.4 | 210.8 | |||||||||
Contract assets | 28.9 | 32.5 | |||||||||
Inventories, net | 189.8 | 155.0 | |||||||||
Other current assets (includes income taxes receivable of $8.7 and $27.3 at December 31, 2021 and 2020, respectively) | 73.1 | 88.4 | |||||||||
Assets of discontinued operations | — | 124.4 | |||||||||
Total current assets | 903.4 | 675.1 | |||||||||
Property, plant and equipment: | |||||||||||
Land | 13.9 | 12.9 | |||||||||
Buildings and leasehold improvements | 62.9 | 59.2 | |||||||||
Machinery and equipment | 231.4 | 208.3 | |||||||||
308.2 | 280.4 | ||||||||||
Accumulated depreciation | (194.9) | (173.6) | |||||||||
Property, plant and equipment, net | 113.3 | 106.8 | |||||||||
Goodwill | 457.3 | 368.6 | |||||||||
Intangibles, net | 415.5 | 305.0 | |||||||||
Other assets | 675.9 | 591.7 | |||||||||
Deferred income taxes | 11.0 | 23.9 | |||||||||
Assets of discontinued operations | — | 219.1 | |||||||||
Assets of DBT and Heat Transfer (includes cash and equivalents of $7.8 and $4.3 at December 31, 2021 and 2020, respectively) | 52.2 | 43.5 | |||||||||
TOTAL ASSETS | $ | 2,628.6 | $ | 2,333.7 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 119.6 | $ | 102.1 | |||||||
Contract liabilities | 44.7 | 38.8 | |||||||||
Accrued expenses | 217.9 | 206.6 | |||||||||
Income taxes payable | 42.1 | 0.4 | |||||||||
Short-term debt | 2.2 | 101.2 | |||||||||
Current maturities of long-term debt | 13.0 | 7.2 | |||||||||
Liabilities of discontinued operations | — | 115.8 | |||||||||
Total current liabilities | 439.5 | 572.1 | |||||||||
Long-term debt | 230.8 | 304.0 | |||||||||
Deferred and other income taxes | 31.3 | 26.6 | |||||||||
Other long-term liabilities | 788.5 | 741.4 | |||||||||
Liabilities of discontinued operations | — | 31.4 | |||||||||
Liabilities of DBT and Heat Transfer | 35.6 | 18.1 | |||||||||
Total long-term liabilities | 1,086.2 | 1,121.5 | |||||||||
Stockholders’ Equity: | |||||||||||
Common stock | 0.5 | 0.5 | |||||||||
Paid-in capital | 1,334.2 | 1,319.9 | |||||||||
Retained deficit | (51.8) | (477.2) | |||||||||
Accumulated other comprehensive income | 263.9 | 248.5 | |||||||||
Common stock in treasury | (443.9) | (451.6) | |||||||||
Total stockholders’ equity | 1,102.9 | 640.1 | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 2,628.6 | $ | 2,333.7 | |||||||
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||
Cash flows from (used in) operating activities: | ||||||||||||||||||||||||||
Net income | $ | 6.4 | $ | 25.8 | $ | 425.4 | $ | 99.0 | ||||||||||||||||||
Less: Income from discontinued operations, net of tax | 2.0 | 5.3 | 366.4 | 25.2 | ||||||||||||||||||||||
Income from continuing operations | 4.4 | 20.5 | 59.0 | 73.8 | ||||||||||||||||||||||
Adjustments to reconcile income from continuing operations to net cash from operating activities: | ||||||||||||||||||||||||||
Special charges, net | 0.3 | 1.0 | 1.0 | 2.4 | ||||||||||||||||||||||
Gain on change in fair value of equity security | (2.8) | (1.2) | (11.8) | (8.6) | ||||||||||||||||||||||
Impairment of intangible assets | 5.7 | 0.7 | 5.7 | 0.7 | ||||||||||||||||||||||
Deferred and other income taxes | (3.3) | (12.7) | (1.4) | 0.3 | ||||||||||||||||||||||
Depreciation and amortization | 10.4 | 10.6 | 42.3 | 31.9 | ||||||||||||||||||||||
Pension and other employee benefits | (9.6) | 8.1 | (8.6) | 10.7 | ||||||||||||||||||||||
Long-term incentive compensation | 3.4 | 3.6 | 12.8 | 13.1 | ||||||||||||||||||||||
Other, net | 0.7 | 1.7 | 4.3 | 5.0 | ||||||||||||||||||||||
Changes in operating assets and liabilities, net of effects from acquisitions: | ||||||||||||||||||||||||||
Accounts receivable and other assets | (94.7) | (27.9) | (19.8) | 33.5 | ||||||||||||||||||||||
Inventories | 0.6 | 24.8 | (21.0) | — | ||||||||||||||||||||||
Accounts payable, accrued expenses and other | 120.6 | 41.5 | 70.3 | (56.1) | ||||||||||||||||||||||
Cash spending on restructuring actions | (0.1) | (0.5) | (1.6) | (1.5) | ||||||||||||||||||||||
Net cash from continuing operations | 35.6 | 70.2 | 131.2 | 105.2 | ||||||||||||||||||||||
Net cash from (used in) discontinued operations | (14.8) | (0.3) | 43.4 | 21.1 | ||||||||||||||||||||||
Net cash from operating activities | 20.8 | 69.9 | 174.6 | 126.3 | ||||||||||||||||||||||
Cash flows from (used in) investing activities: | ||||||||||||||||||||||||||
Expenditures related to company owned life insurance, net | (39.4) | (1.3) | (31.2) | (0.2) | ||||||||||||||||||||||
Business acquisitions, net of cash acquired | (145.2) | (16.5) | (265.2) | (104.4) | ||||||||||||||||||||||
Capital expenditures | (2.1) | (2.8) | (9.6) | (15.3) | ||||||||||||||||||||||
Net cash used in continuing operations | (186.7) | (20.6) | (306.0) | (119.9) | ||||||||||||||||||||||
Net cash from (used in) discontinued operations | 2.2 | (3.7) | 620.1 | (6.2) | ||||||||||||||||||||||
Net cash from (used in) investing activities | (184.5) | (24.3) | 314.1 | (126.1) | ||||||||||||||||||||||
Cash flows from (used in) financing activities: | ||||||||||||||||||||||||||
Borrowings under senior credit facilities | 0.8 | 13.7 | 209.9 | 197.6 | ||||||||||||||||||||||
Repayments under senior credit facilities | (2.4) | (88.9) | (346.0) | (207.8) | ||||||||||||||||||||||
Borrowings under trade receivables agreement | — | 69.4 | 179.0 | 134.4 | ||||||||||||||||||||||
Repayments under trade receivables agreement | — | (46.0) | (207.0) | (106.4) | ||||||||||||||||||||||
Net repayments under other financing arrangements | (0.1) | (0.4) | (0.4) | (2.2) | ||||||||||||||||||||||
Payment of contingent consideration | — | — | — | (1.5) | ||||||||||||||||||||||
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options and other | 0.4 | 3.6 | (3.3) | 2.2 | ||||||||||||||||||||||
Net cash from (used in) continuing operations | (1.3) | (48.6) | (167.8) | 16.3 | ||||||||||||||||||||||
Net cash from (used in) discontinued operations | 0.5 | — | 0.2 | (0.4) | ||||||||||||||||||||||
Net cash from (used in) financing activities | (0.8) | (48.6) | (167.6) | 15.9 | ||||||||||||||||||||||
Change in cash and equivalents due to changes in foreign currency exchange rates | 0.4 | 0.6 | 6.6 | (2.5) | ||||||||||||||||||||||
Net change in cash and equivalents | (164.1) | (2.4) | 327.7 | 13.6 | ||||||||||||||||||||||
Consolidated cash and equivalents, beginning of period | 560.1 | 70.7 | 68.3 | 54.7 | ||||||||||||||||||||||
Consolidated cash and equivalents, end of period | $ | 396.0 | $ | 68.3 | $ | 396.0 | $ | 68.3 |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||||||||||||||
RESULTS OF REPORTABLE SEGMENTS | ||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | Δ | %/bps | December 31, 2021 | December 31, 2020 | Δ | %/bps | |||||||||||||||||||||||||||||||||||||||||||
HVAC reportable segment | ||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 211.8 | $ | 230.2 | $ | (18.4) | (8.0)% | $ | 752.1 | $ | 740.8 | $ | 11.3 | 1.5% | ||||||||||||||||||||||||||||||||||||
Gross profit | 64.9 | 71.5 | (6.6) | 226.4 | 226.9 | (0.5) | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expense | 30.5 | 33.0 | (2.5) | 118.8 | 121.3 | (2.5) | ||||||||||||||||||||||||||||||||||||||||||||
Intangible amortization expense | 1.4 | 0.7 | 0.7 | 3.4 | 2.9 | 0.5 | ||||||||||||||||||||||||||||||||||||||||||||
Income | $ | 33.0 | $ | 37.8 | $ | (4.8) | (12.7)% | $ | 104.2 | $ | 102.7 | $ | 1.5 | 1.5% | ||||||||||||||||||||||||||||||||||||
as a percent of revenues | 15.6 | % | 16.4 | % | -80 bps | 13.9 | % | 13.9 | % | 0 bps | ||||||||||||||||||||||||||||||||||||||||
Detection & Measurement reportable segment | ||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 138.2 | $ | 118.1 | $ | 20.1 | 17.0% | $ | 467.4 | $ | 387.3 | $ | 80.1 | 20.7% | ||||||||||||||||||||||||||||||||||||
Gross profit | 64.4 | 52.0 | 12.4 | 205.4 | 168.6 | 36.8 | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expense | 31.8 | 26.3 | 5.5 | 117.5 | 88.4 | 29.1 | ||||||||||||||||||||||||||||||||||||||||||||
Intangible amortization expense | 4.2 | 5.0 | (0.8) | 18.2 | 11.1 | 7.1 | ||||||||||||||||||||||||||||||||||||||||||||
Income | $ | 28.4 | $ | 20.7 | $ | 7.7 | 37.2% | $ | 69.7 | $ | 69.1 | $ | 0.6 | 0.9% | ||||||||||||||||||||||||||||||||||||
as a percent of revenues | 20.5 | % | 17.5 | % | 300 bps | 14.9 | % | 17.8 | % | -290 bps | ||||||||||||||||||||||||||||||||||||||||
Consolidated Revenues | $ | 350.0 | $ | 348.3 | $ | 1.7 | 0.5% | $ | 1,219.5 | $ | 1,128.1 | $ | 91.4 | 8.1% | ||||||||||||||||||||||||||||||||||||
Consolidated Segment Income | 61.4 | 58.5 | 2.9 | 5.0% | 173.9 | 171.8 | 2.1 | 1.2% | ||||||||||||||||||||||||||||||||||||||||||
as a percent of revenues | 17.5 | % | 16.8 | % | 70 bps | 14.3 | % | 15.2 | % | -90 bps | ||||||||||||||||||||||||||||||||||||||||
Total segment income | $ | 61.4 | $ | 58.5 | $ | 2.9 | $ | 173.9 | $ | 171.8 | $ | 2.1 | ||||||||||||||||||||||||||||||||||||||
Corporate expense | 20.6 | 14.7 | 5.9 | 60.5 | 49.7 | 10.8 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term incentive compensation expense | 3.4 | 3.6 | (0.2) | 12.8 | 13.1 | (0.3) | ||||||||||||||||||||||||||||||||||||||||||||
Impairment intangible assets | 5.7 | 0.7 | 5.0 | 5.7 | 0.7 | 5.0 | ||||||||||||||||||||||||||||||||||||||||||||
Special charges, net | 0.3 | 1.0 | (0.7) | 1.0 | 2.4 | (1.4) | ||||||||||||||||||||||||||||||||||||||||||||
Other operating expense | 17.5 | 9.4 | 8.1 | 20.2 | 9.0 | 11.2 | ||||||||||||||||||||||||||||||||||||||||||||
Consolidated operating income | $ | 13.9 | $ | 29.1 | $ | (15.2) | (52.2)% | $ | 73.7 | $ | 96.9 | $ | (23.2) | (23.9)% | ||||||||||||||||||||||||||||||||||||
as a percent of revenues | 4.0 | % | 8.4 | % | -440 bps | 6.0 | % | 8.6 | % | -260 bps |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
CASH AND DEBT RECONCILIATION | ||||||||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||||||||
Twelve months ended | ||||||||||||||||||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||
Beginning cash and equivalents | $ | 68.3 | ||||||||||||||||||||||||||||||
Cash from continuing operations | 131.2 | |||||||||||||||||||||||||||||||
Capital expenditures | (9.6) | |||||||||||||||||||||||||||||||
Expenditures related to company-owned life insurance policies, net | (31.2) | |||||||||||||||||||||||||||||||
Business acquisitions, net of cash acquired | (265.2) | |||||||||||||||||||||||||||||||
Borrowings under senior credit facilities | 209.9 | |||||||||||||||||||||||||||||||
Repayments under senior credit facilities | (346.0) | |||||||||||||||||||||||||||||||
Borrowings under trade receivables agreement | 179.0 | |||||||||||||||||||||||||||||||
Repayments under trade receivables agreement | (207.0) | |||||||||||||||||||||||||||||||
Net repayments under other financing arrangements | (0.4) | |||||||||||||||||||||||||||||||
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (3.3) | |||||||||||||||||||||||||||||||
Cash from discontinued operations | 663.7 | |||||||||||||||||||||||||||||||
Change in cash due to changes in foreign currency exchange rates | 6.6 | |||||||||||||||||||||||||||||||
Ending cash and equivalents | $ | 396.0 | ||||||||||||||||||||||||||||||
Debt at | Debt at | |||||||||||||||||||||||||||||||
December 31, 2020 | Borrowings | Repayments | Other | December 31, 2021 | ||||||||||||||||||||||||||||
Revolving loans | $ | 129.8 | $ | 209.9 | $ | (339.7) | $ | — | $ | — | ||||||||||||||||||||||
Term loan | 250.0 | — | (6.3) | — | 243.7 | |||||||||||||||||||||||||||
Trade receivables financing arrangement | 28.0 | 179.0 | (207.0) | — | — | |||||||||||||||||||||||||||
Other indebtedness | 6.0 | 0.6 | (1.0) | (2.3) | 3.3 | |||||||||||||||||||||||||||
Less: Deferred financing costs associated with the term loan | (1.4) | — | — | 0.4 | (1.0) | |||||||||||||||||||||||||||
Totals | $ | 412.4 | $ | 389.5 | $ | (554.0) | $ | (1.9) | $ | 246.0 |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||
NON-GAAP RECONCILIATION - ORGANIC REVENUE | ||||||||||||||
HVAC AND DETECTION & MEASUREMENT REPORTABLE SEGMENTS | ||||||||||||||
(Unaudited) | ||||||||||||||
Three months ended December 31, 2021 | ||||||||||||||
HVAC | Detection & Measurement | |||||||||||||
Net Revenue Growth (Decline) | (8.0) | % | 17.0 | % | ||||||||||
Exclude: Foreign Currency | 0.1 | % | — | % | ||||||||||
Exclude: Acquisitions | 0.9 | % | 12.8 | % | ||||||||||
Organic Revenue Growth (Decline) | (9.0) | % | 4.2 | % |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||
NON-GAAP RECONCILIATION - ORGANIC REVENUE | ||||||||||||||
HVAC AND DETECTION & MEASUREMENT REPORTABLE SEGMENTS | ||||||||||||||
(Unaudited) | ||||||||||||||
Twelve months ended December 31, 2021 | ||||||||||||||
HVAC | Detection & Measurement | |||||||||||||
Net Revenue Growth | 1.5 | % | 20.7 | % | ||||||||||
Exclude: Foreign Currency | 0.5 | % | 1.1 | % | ||||||||||
Exclude: Settlement of legacy dry cooling contract | (0.6) | % | — | % | ||||||||||
Exclude: Acquisitions | 0.3 | % | 14.6 | % | ||||||||||
Organic Revenue Growth | 1.3 | % | 5.0 | % |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||
NON-GAAP RECONCILIATION - SEGMENT INCOME | ||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||
CONSOLIDATED SPX: | Three months ended | Twelve months ended | ||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||
Total segment income | $ | 61.4 | $ | 58.5 | $ | 173.9 | $ | 171.8 | ||||||||||||||||||
Exclude: Acquisition related costs (1) | (0.3) | (1.2) | (5.1) | (1.3) | ||||||||||||||||||||||
Exclude: Amortization expense (2) | (5.6) | (5.7) | (21.6) | (14.0) | ||||||||||||||||||||||
Adjusted segment income | $ | 67.3 | $ | 65.4 | $ | 200.6 | $ | 187.1 | ||||||||||||||||||
as a percent of revenues (3) | 19.2 | % | 18.8 | % | 16.4 | % | 16.6 | % | ||||||||||||||||||
HVAC REPORTABLE SEGMENT: | ||||||||||||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||
HVAC segment income | $ | 33.0 | $ | 37.8 | $ | 104.2 | $ | 102.7 | ||||||||||||||||||
Exclude: Acquisition related costs (1) | (0.1) | (0.5) | (0.1) | (0.6) | ||||||||||||||||||||||
Exclude: Amortization expense (2) | (1.4) | (0.7) | (3.4) | (2.9) | ||||||||||||||||||||||
HVAC adjusted segment income | $ | 34.5 | $ | 39.0 | $ | 107.7 | $ | 106.2 | ||||||||||||||||||
as a percent of HVAC segment revenues (3) | 16.3 | % | 16.9 | % | 14.3 | % | 14.3 | % | ||||||||||||||||||
DETECTION & MEASUREMENT REPORTABLE SEGMENT: | ||||||||||||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||
Detection & Measurement segment income | $ | 28.4 | $ | 20.7 | $ | 69.7 | $ | 69.1 | ||||||||||||||||||
Exclude: Acquisition related costs (1) | (0.2) | (0.7) | (5.0) | (0.7) | ||||||||||||||||||||||
Exclude: Amortization expense (2) | (4.2) | (5.0) | (18.2) | (11.1) | ||||||||||||||||||||||
Detection & Measurement adjusted segment income | $ | 32.8 | $ | 26.4 | $ | 92.9 | $ | 80.9 | ||||||||||||||||||
as a percent of Detection & Measurement segment revenues (3) | 23.7 | % | 22.4 | % | 19.9 | % | 20.9 | % | ||||||||||||||||||
(1) Includes cost incurred in connection with acquisitions during the periods herein, including additional "Cost of products sold" related to the step-up of inventory (to fair value) acquired in connection with these acquisitions of $0.3 and $0.3 during the three months ended December 31, 2021 and 2020, respectively, and $2.6 and $0.3 during the twelve months ended December 31, 2021 and 2020, respectively. The twelve months ended December 31, 2021 also includes a non-cash asset impairment charge of $1.8. | ||||||||||||||||||||||||||
(2) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||||||||||||||
(3) See "Results of Reportable Segments" for applicable percentages based on GAAP results. |
SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||
NON-GAAP RECONCILIATION - OPERATING INCOME | ||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||||||||||||
December 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||
Operating income | $ | 13.9 | $ | 29.1 | $ | 73.7 | $ | 96.9 | ||||||||||||||||||
Include - TSA Income (1) | 0.9 | — | 0.9 | — | ||||||||||||||||||||||
Exclude: | ||||||||||||||||||||||||||
Acquisition related and other costs (2) | (4.8) | (2.5) | (13.0) | (4.5) | ||||||||||||||||||||||
Other operating expense (3) | (17.5) | (9.4) | (20.2) | (9.0) | ||||||||||||||||||||||
Amortization expense (4) | (5.6) | (5.7) | (21.6) | (14.0) | ||||||||||||||||||||||
Impairment of intangible assets | (5.7) | (0.7) | (5.7) | (0.7) | ||||||||||||||||||||||
Adjusted operating income | $ | 48.4 | $ | 47.4 | $ | 135.1 | $ | 125.1 | ||||||||||||||||||
as a percent of revenues (5) | 13.8 | % | 13.6 | % | 11.1 | % | 11.1 | % | ||||||||||||||||||
(1) Represents transition services revenue related to the Transformer Solutions disposition. Amount recorded in non-operating income for U.S. GAAP purposes. | ||||||||||||||||||||||||||
(2) For the three and twelve months ended December 31, 2021, represents (i) cost incurred in connection with acquisitions, including inventory step-up charges of $0.3 and $2.6, respectively, (ii) costs associated with our Transformer Solutions and South Africa businesses that could not be allocated to discontinued operations for U.S. GAAP purposes of $2.3 and $3.1, respectively, and (iii) a non-cash impairment charge of $0.0 and $1.8, respectively. For the three and twelve months ended December 31, 2020, represents (i) cost incurred in connection with acquisitions, including inventory step-up charges of $0.3 and $0.3, respectively, and (ii) costs associated with our South Africa business that could not be allocated to discontinued operations for U.S. GAAP purposes of $0.5 and $1.5, respectively. | ||||||||||||||||||||||||||
(3) Represents charges associated with (i) asbestos product liability matters related to products that we no longer manufacture of $23.6 and $26.3 during the three and twelve months ended December 31, 2021, respectively, and $9.4 during the three and twelve months ended December 31, 2020, (ii) a net gain of $6.1 during the three and twelve months ended December 31, 2021 related to revisions of the liabilities associated with contingent consideration on recent acquisitions, and (iii) a gain of $0.4 during the twelve months ended December 31, 2020 resulting from revisions to estimates of certain liabilities retained in connection with the 2016 sale of the dry cooling business. | ||||||||||||||||||||||||||
(4) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||||||||||||||
(5) See "Results of Reportable Segments" for applicable percentages based on GAAP results. | ||||||||||||||||||||||||||
SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
Three Months Ended December 31, 2021 | |||||||||||||||||
(Unaudited; in millions, except per share values) | |||||||||||||||||
GAAP | Adjustments | Adjusted | |||||||||||||||
Segment income (1) | $ | 61.4 | $ | 5.9 | $ | 67.3 | |||||||||||
Corporate expense (2) | (20.6) | 5.2 | (15.4) | ||||||||||||||
Long-term incentive compensation expense | (3.4) | — | (3.4) | ||||||||||||||
Impairment of intangible assets (3) | (5.7) | 5.7 | — | ||||||||||||||
Special charges, net (4) | (0.3) | 0.2 | (0.1) | ||||||||||||||
Other operating expense (5) | (17.5) | 17.5 | — | ||||||||||||||
Operating income | 13.9 | 34.5 | 48.4 | ||||||||||||||
Other expense, net (6) | (8.6) | 6.9 | (1.7) | ||||||||||||||
Interest expense, net | (1.9) | — | (1.9) | ||||||||||||||
Income from continuing operations before income taxes | 3.4 | 41.4 | 44.8 | ||||||||||||||
Income tax (provision) benefit (7) | 1.0 | (4.9) | (3.9) | ||||||||||||||
Income from continuing operations | 4.4 | 36.5 | 40.9 | ||||||||||||||
Diluted shares outstanding | 46.705 | 46.705 | |||||||||||||||
Earnings per share from continuing operations | $ | 0.10 | $ | 0.88 | |||||||||||||
(1) Adjustment represents the removal of amortization expense associated with acquired intangible assets ($5.6) and inventory step-up charges related to the ECS and Cincinnati Fan acquisitions ($0.3). | |||||||||||||||||
(2) Adjustment represents the removal of acquisition related expenses and costs associated with our Transformer Solutions and South Africa businesses that could not be allocated to discontinued operations for U.S. GAAP purposes ($2.3), as well as a reclassification of transition services income ($0.9) from "Other expense, net." | |||||||||||||||||
(3) Adjustment represents the removal of non-cash charges related to the impairment of certain intangible assets. | |||||||||||||||||
(4) Adjustment represents the removal of restructuring charges associated with acquisition integration activities. | |||||||||||||||||
(5) Adjustment represents the removal of charges related to asbestos product liability matters associated with products that we no longer manufacture ($23.6) and a net gain related to contingent consideration fair value adjustments ($6.1). | |||||||||||||||||
(6)Adjustment represents the removal of (i) charges related to asbestos product liability matters associated with products that we no longer manufacture ($21.0), (ii) non-service pension and postretirement gains ($10.4), and (iii) a gain on equity security associated with a fair value adjustment ($2.8), as well as the reclassification of income related to a transition services agreement ($0.9) to "Corporate expense." | |||||||||||||||||
(7) Adjustment represents the tax impact of items (1) through (6) above and the removal of certain discrete income tax charges that are considered non-recurring. | |||||||||||||||||
SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
Twelve Months Ended December 31, 2021 | |||||||||||||||||
(Unaudited; in millions, except per share values) | |||||||||||||||||
GAAP | Adjustments | Adjusted | |||||||||||||||
Segment income (1) | $ | 173.9 | $ | 26.7 | $ | 200.6 | |||||||||||
Corporate expense (2) | (60.5) | 8.6 | (51.9) | ||||||||||||||
Long-term incentive compensation expense | (12.8) | — | (12.8) | ||||||||||||||
Impairment of intangible assets (3) | (5.7) | 5.7 | — | ||||||||||||||
Special charges, net (4) | (1.0) | 0.2 | (0.8) | ||||||||||||||
Other operating expense (5) | (20.2) | 20.2 | — | ||||||||||||||
Operating income | 73.7 | 61.4 | 135.1 | ||||||||||||||
Other income, net (6) | 9.0 | (3.7) | 5.3 | ||||||||||||||
Interest expense, net | (12.8) | 0.2 | (12.6) | ||||||||||||||
Income from continuing operations before income taxes | 69.9 | 57.9 | 127.8 | ||||||||||||||
Income tax provision (7) | (10.9) | (8.7) | (19.6) | ||||||||||||||
Income from continuing operations | 59.0 | 49.2 | 108.2 | ||||||||||||||
Diluted shares outstanding | 46.495 | 46.495 | |||||||||||||||
Earnings per share from continuing operations | $ | 1.27 | $ | 2.33 | |||||||||||||
(1) Adjustment represents the removal of (i) amortization expense associated with acquired intangible assets ($21.6), (ii) inventory step-up charges related to the Sensors & Software, Sealite, ECS and Cincinnati Fan acquisitions of ($2.6), (iii) integration costs of ($0.7) and (iv) a non-cash asset impairment charge of ($1.8). | |||||||||||||||||
(2) Adjustment represents the removal of acquisition related expenses and costs associated with our Transformer Solutions and South Africa businesses that could not be allocated to discontinued operations for U.S. GAAP purposes ($3.1), as well as a reclassification of transition services income ($0.9) from "Other income, net." | |||||||||||||||||
(3) Adjustment represents the removal of non-cash charges related to the impairment of certain intangible assets. | |||||||||||||||||
(4) Adjustment represents the removal of restructuring charges associated with acquisition integration activities. | |||||||||||||||||
(5) Adjustment represents the removal of charges related to asbestos product liability matters associated with products that we no longer manufacture ($26.3) and net gains related to contingent consideration fair value adjustments ($6.1). | |||||||||||||||||
(6)Adjustment represents the removal of (i) charges related to asbestos product liability matters associated with products that we no longer manufacture ($21.0), (ii) a gain on equity security associated with a fair value adjustment ($11.8), (iii) non-service pension and postretirement gains ($11.6), and (iv) a gain on the sale of an equity security of ($0.4), as well as the reclassification of income related to a transition services agreement ($0.9) to "Corporate expense." | |||||||||||||||||
(7) Adjustment primarily represents the tax impact of items (1) through (6) above and the removal of certain discrete income tax charges that are considered non-recurring. | |||||||||||||||||
SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
Three Months Ended December 31, 2020 | |||||||||||||||||
(Unaudited; in millions, except per share values) | |||||||||||||||||
GAAP | Adjustments | Adjusted | |||||||||||||||
Segment income (1) | $ | 58.5 | $ | 6.9 | $ | 65.4 | |||||||||||
Corporate expense (2) | (14.7) | 1.3 | (13.4) | ||||||||||||||
Long-term incentive compensation expense | (3.6) | — | (3.6) | ||||||||||||||
Impairment of intangible assets (3) | (0.7) | 0.7 | — | ||||||||||||||
Special charges, net | (1.0) | — | (1.0) | ||||||||||||||
Other operating expense (4) | (9.4) | 9.4 | — | ||||||||||||||
Operating income | 29.1 | 18.3 | 47.4 | ||||||||||||||
Other income (expense), net (5) | (8.7) | 13.5 | 4.8 | ||||||||||||||
Interest expense, net | (4.4) | — | (4.4) | ||||||||||||||
Income from continuing operations before income taxes | 16.0 | 31.8 | 47.8 | ||||||||||||||
Income tax (provision) benefit (6) | 4.5 | (9.1) | (4.6) | ||||||||||||||
Income from continuing operations | 20.5 | 22.7 | 43.2 | ||||||||||||||
Diluted shares outstanding | 46.151 | 46.151 | |||||||||||||||
Earnings per share from continuing operations | $ | 0.44 | $ | 0.94 | |||||||||||||
(1) Adjustment represents the removal of amortization expense associated with acquired intangible assets ($5.7), inventory step-up charges related to the Sensors & Software acquisition of ($0.3), and integration costs of ($0.9). | |||||||||||||||||
(2) Adjustment represents the removal of acquisition related expenses and cost associated with our South Africa business that could not be allocated to discontinued operations ($0.5). | |||||||||||||||||
(3) Adjustment represents the removal of non-cash charges related to the impairment of certain intangible assets. | |||||||||||||||||
(4) Adjustment represents the removal of charges related to asbestos product liability matters associated with products that we no longer manufacture. | |||||||||||||||||
(5)Adjustment represents the removal of (i) non-service pension and postretirement charges ($7.1), (ii) charges related to asbestos product liability matters associated with products that we no longer manufacture ($7.6), and (iii) a gain on an equity security associated with a fair value adjustment ($1.2). | |||||||||||||||||
(6) Adjustment primarily represents the tax impact of items (1) through (5) above. | |||||||||||||||||
SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
Twelve Months Ended December 31, 2020 | |||||||||||||||||
(Unaudited; in millions, except per share values) | |||||||||||||||||
GAAP | Adjustments | Adjusted | |||||||||||||||
Segment income (1) | $ | 171.8 | $ | 15.3 | $ | 187.1 | |||||||||||
Corporate expense (2) | (49.7) | 3.2 | (46.5) | ||||||||||||||
Long-term incentive compensation expense | (13.1) | — | (13.1) | ||||||||||||||
Impairment of intangible assets (3) | (0.7) | 0.7 | — | ||||||||||||||
Special charges, net | (2.4) | — | (2.4) | ||||||||||||||
Other operating expense (4) | (9.0) | 9.0 | — | ||||||||||||||
Operating income | 96.9 | 28.2 | 125.1 | ||||||||||||||
Other income (expense), net (5) | (0.1) | 6.8 | 6.7 | ||||||||||||||
Interest expense, net | (18.2) | — | (18.2) | ||||||||||||||
Income from continuing operations before income taxes | 78.6 | 35.0 | 113.6 | ||||||||||||||
Income tax provision (6) | (4.8) | (11.9) | (16.7) | ||||||||||||||
Income from continuing operations | 73.8 | 23.1 | 96.9 | ||||||||||||||
Diluted shares outstanding | 45.766 | 45.766 | |||||||||||||||
Earnings per share from continuing operations | $ | 1.61 | $ | 2.12 | |||||||||||||
(1) Adjustment represents the removal of amortization expense associated with acquired intangible assets ($14.0), inventory step-up charges related to the Sensors & Software acquisition of ($0.3), and integration costs of ($1.0). | |||||||||||||||||
(2) Adjustment represents the removal of acquisition related expenses and costs associated with our South Africa business that could not be allocated to discontinued operations ($1.5). | |||||||||||||||||
(3) Adjustment represents the removal of non-cash charges related to the impairment of certain intangible assets. | |||||||||||||||||
(4) Adjustment represents the removal of charges related to asbestos product liability matters associated with products that we no longer manufacture of ($9.4) and income associated with revisions to estimates of certain liabilities retained in connection with the 2016 sale of the dry cooling business ($0.4). | |||||||||||||||||
(5)Adjustment represents the removal of (i) non-service pension and postretirement charges ($7.8), (ii) charges related to asbestos product liability matters associated with products that we no longer manufacture ($7.6), and (iii) a gain on an equity security associated with a fair value adjustment ($8.6). | |||||||||||||||||
(6) Adjustment primarily represents the tax impact of items (1) through (5) above. | |||||||||||||||||