(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 TECHNOLOGIES, INC. | ||||||||
(Registrant) | ||||||||
Date: August 1, 2024 | By: | /s/ MARK A. CARANO | ||||||
Mark A. Carano | ||||||||
Vice President, Chief Financial Officer and | ||||||||
Treasurer |
($ millions) | Q2 2024 | Q2 2023 | 2024 YTD | 2023 YTD | ||||||||||||||||||||||
Revenue | $ | 501.3 | $ | 423.3 | $ | 966.5 | $ | 823.1 | ||||||||||||||||||
Consolidated operating income | 74.6 | 51.3 | 139.2 | 101.1 | ||||||||||||||||||||||
Income from continuing operations | 45.2 | 38.3 | 94.4 | 77.4 | ||||||||||||||||||||||
Net income | 44.2 | 36.0 | 93.2 | 78.8 | ||||||||||||||||||||||
Consolidated segment income* | 117.6 | 84.4 | 217.4 | 158.8 | ||||||||||||||||||||||
Adjusted operating income* | 102.8 | 69.4 | 187.2 | 127.7 | ||||||||||||||||||||||
Adjusted EBITDA* | 108.9 | 75.1 | 200.9 | 137.8 | ||||||||||||||||||||||
Revenue | Segment Income Margin % | |||||||||||||
HVAC | $1,365-$1,405 million ($1,360-$1,400 million prior) | 23.00%-24.00% (22.25%-23.25% prior) | ||||||||||||
Detection & Measurement | $605-$615 million ($605-$625 million prior) | 20.75%-21.75% (20.00%-21.00% prior) | ||||||||||||
Total SPX | $1.970-$2.020 billion ($1.965-$2.025 billion prior) | 22.30%-23.30% (21.60%-22.60% prior) |
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||
(Unaudited; in millions, except per share amounts) | |||||||||||||||||||||||
Three months ended | Six months ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Revenues | $ | 501.3 | $ | 423.3 | $ | 966.5 | $ | 823.1 | |||||||||||||||
Costs and expenses: | |||||||||||||||||||||||
Cost of products sold | 300.5 | 259.7 | 582.8 | 509.6 | |||||||||||||||||||
Selling, general and administrative | 101.2 | 100.8 | 204.1 | 194.6 | |||||||||||||||||||
Intangible amortization | 16.8 | 11.5 | 31.6 | 17.8 | |||||||||||||||||||
Special charges, net | (0.2) | — | 0.4 | — | |||||||||||||||||||
Other operating expense, net | 8.4 | — | 8.4 | — | |||||||||||||||||||
Operating income | 74.6 | 51.3 | 139.2 | 101.1 | |||||||||||||||||||
Other income (expense), net | (1.7) | — | (5.7) | 2.5 | |||||||||||||||||||
Interest expense | (12.8) | (5.4) | (22.6) | (7.8) | |||||||||||||||||||
Interest income | 0.3 | 0.2 | 0.6 | 0.7 | |||||||||||||||||||
Income from continuing operations before income taxes | 60.4 | 46.1 | 111.5 | 96.5 | |||||||||||||||||||
Income tax provision | (15.2) | (7.8) | (17.1) | (19.1) | |||||||||||||||||||
Income from continuing operations | 45.2 | 38.3 | 94.4 | 77.4 | |||||||||||||||||||
Income (loss) from discontinued operations, net of tax | — | — | — | — | |||||||||||||||||||
Gain (loss) on disposition of discontinued operations, net of tax | (1.0) | (2.3) | (1.2) | 1.4 | |||||||||||||||||||
Income (loss) from discontinued operations, net of tax | (1.0) | (2.3) | (1.2) | 1.4 | |||||||||||||||||||
Net income | $ | 44.2 | $ | 36.0 | $ | 93.2 | $ | 78.8 | |||||||||||||||
Basic income per share of common stock: | |||||||||||||||||||||||
Income from continuing operations | $ | 0.98 | $ | 0.84 | $ | 2.05 | $ | 1.70 | |||||||||||||||
Income (loss) from discontinued operations, net of tax | (0.02) | (0.05) | (0.03) | 0.03 | |||||||||||||||||||
Net income per share | $ | 0.96 | $ | 0.79 | $ | 2.02 | $ | 1.73 | |||||||||||||||
Weighted-average number of common shares outstanding — basic | 46.246 | 45.533 | 46.038 | 45.457 | |||||||||||||||||||
Diluted income per share of common stock: | |||||||||||||||||||||||
Income from continuing operations | $ | 0.96 | $ | 0.82 | $ | 2.01 | $ | 1.66 | |||||||||||||||
Income (loss) from discontinued operations, net of tax | (0.02) | (0.05) | (0.02) | 0.03 | |||||||||||||||||||
Net income per share | $ | 0.94 | $ | 0.77 | $ | 1.99 | $ | 1.69 | |||||||||||||||
Weighted-average number of common shares outstanding — diluted | 47.158 | 46.627 | 46.901 | 46.500 |
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
(Unaudited; in millions) | |||||||||||
June 29, 2024 | December 31, 2023 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and equivalents | $ | 128.1 | $ | 99.4 | |||||||
Accounts receivable, net | 325.9 | 279.8 | |||||||||
Contract assets | 32.0 | 16.6 | |||||||||
Inventories, net | 292.7 | 276.7 | |||||||||
Other current assets | 30.0 | 37.1 | |||||||||
Total current assets | 808.7 | 709.6 | |||||||||
Property, plant and equipment: | |||||||||||
Land | 23.2 | 17.9 | |||||||||
Buildings and leasehold improvements | 119.4 | 73.4 | |||||||||
Machinery and equipment | 297.5 | 264.4 | |||||||||
440.1 | 355.7 | ||||||||||
Accumulated depreciation | (221.4) | (215.2) | |||||||||
Property, plant and equipment, net | 218.7 | 140.5 | |||||||||
Goodwill | 845.0 | 704.8 | |||||||||
Intangibles, net | 742.7 | 680.8 | |||||||||
Other assets | 154.2 | 188.9 | |||||||||
Deferred income taxes | 3.5 | 4.0 | |||||||||
Assets of DBT and Heat Transfer | 10.3 | 11.1 | |||||||||
TOTAL ASSETS | $ | 2,783.1 | $ | 2,439.7 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 128.2 | $ | 118.7 | |||||||
Contract liabilities | 61.7 | 73.5 | |||||||||
Accrued expenses | 150.7 | 168.5 | |||||||||
Income taxes payable | 12.3 | 5.3 | |||||||||
Short-term debt | 256.3 | 17.9 | |||||||||
Current maturities of long-term debt | 24.1 | 17.3 | |||||||||
Total current liabilities | 633.3 | 401.2 | |||||||||
Long-term debt | 509.9 | 523.1 | |||||||||
Deferred and other income taxes | 102.9 | 77.0 | |||||||||
Other long-term liabilities | 213.2 | 204.1 | |||||||||
Liabilities of DBT and Heat Transfer | 40.0 | 39.7 | |||||||||
Total long-term liabilities | 866.0 | 843.9 | |||||||||
Stockholders' equity: | |||||||||||
Common stock | 0.5 | 0.5 | |||||||||
Paid-in capital | 1,359.1 | 1,353.6 | |||||||||
Retained earnings | 131.5 | 38.3 | |||||||||
Accumulated other comprehensive income | 244.9 | 261.1 | |||||||||
Common stock in treasury | (452.2) | (458.9) | |||||||||
Total stockholders' equity | 1,283.8 | 1,194.6 | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 2,783.1 | $ | 2,439.7 | |||||||
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||||||||||||||
RESULTS OF REPORTABLE SEGMENTS | ||||||||||||||||||||||||||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||||||||||||||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | Δ | %/bps | June 29, 2024 | July 1, 2023 | Δ | %/bps | |||||||||||||||||||||||||||||||||||||||||||
HVAC reportable segment | ||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 356.5 | $ | 269.0 | $ | 87.5 | 32.5% | $ | 658.9 | $ | 520.6 | $ | 138.3 | 26.6% | ||||||||||||||||||||||||||||||||||||
Gross profit | 132.3 | 99.1 | 33.2 | 249.7 | 187.4 | 62.3 | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expense | 48.6 | 43.9 | 4.7 | 97.6 | 84.5 | 13.1 | ||||||||||||||||||||||||||||||||||||||||||||
Income | $ | 83.7 | $ | 55.2 | $ | 28.5 | 51.6% | $ | 152.1 | $ | 102.9 | $ | 49.2 | 47.8% | ||||||||||||||||||||||||||||||||||||
as a percent of revenues | 23.5 | % | 20.5 | % | 300bps | 23.1 | % | 19.8 | % | 330bps | ||||||||||||||||||||||||||||||||||||||||
Detection & Measurement reportable segment | ||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | $ | 144.8 | $ | 154.3 | $ | (9.5) | (6.2)% | $ | 307.6 | $ | 302.5 | $ | 5.1 | 1.7% | ||||||||||||||||||||||||||||||||||||
Gross profit | 69.4 | 65.6 | 3.8 | 135.8 | 127.2 | 8.6 | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expense | 35.5 | 36.4 | (0.9) | 70.5 | 71.3 | (0.8) | ||||||||||||||||||||||||||||||||||||||||||||
Income | $ | 33.9 | $ | 29.2 | $ | 4.7 | 16.1% | $ | 65.3 | $ | 55.9 | $ | 9.4 | 16.8% | ||||||||||||||||||||||||||||||||||||
as a percent of revenues | 23.4 | % | 18.9 | % | 450bps | 21.2 | % | 18.5 | % | 270bps | ||||||||||||||||||||||||||||||||||||||||
Consolidated Revenues | $ | 501.3 | $ | 423.3 | $ | 78.0 | 18.4% | $ | 966.5 | $ | 823.1 | $ | 143.4 | 17.4% | ||||||||||||||||||||||||||||||||||||
Consolidated Operating Income | 74.6 | 51.3 | 23.3 | 45.4% | 139.2 | 101.1 | 38.1 | 37.7% | ||||||||||||||||||||||||||||||||||||||||||
as a percent of revenues | 14.9 | % | 12.1 | % | 280bps | 14.4 | % | 12.3 | % | 210bps | ||||||||||||||||||||||||||||||||||||||||
Consolidated Segment Income | 117.6 | 84.4 | 33.2 | 39.3% | 217.4 | 158.8 | 58.6 | 36.9% | ||||||||||||||||||||||||||||||||||||||||||
as a percent of revenues | 23.5 | % | 19.9 | % | 360bps | 22.5 | % | 19.3 | % | 320bps | ||||||||||||||||||||||||||||||||||||||||
Consolidated operating income | $ | 74.6 | $ | 51.3 | $ | 23.3 | $ | 139.2 | $ | 101.1 | $ | 38.1 | ||||||||||||||||||||||||||||||||||||||
Exclude: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate expense | 12.0 | 16.6 | (4.6) | 25.9 | 31.2 | (5.3) | ||||||||||||||||||||||||||||||||||||||||||||
Acquisition-related and other costs (1) | 2.3 | 1.5 | 0.8 | 4.9 | 2.1 | 2.8 | ||||||||||||||||||||||||||||||||||||||||||||
Long-term incentive compensation expense | 3.7 | 3.5 | 0.2 | 7.0 | 6.6 | 0.4 | ||||||||||||||||||||||||||||||||||||||||||||
Amortization of intangible assets (2) | 16.8 | 11.5 | 5.3 | 31.6 | 17.8 | 13.8 | ||||||||||||||||||||||||||||||||||||||||||||
Special charges, net | (0.2) | — | (0.2) | 0.4 | — | 0.4 | ||||||||||||||||||||||||||||||||||||||||||||
Other operating expense, net (3) | 8.4 | — | 8.4 | 8.4 | — | 8.4 | ||||||||||||||||||||||||||||||||||||||||||||
Consolidated segment income | $ | 117.6 | $ | 84.4 | $ | 33.2 | 39.3% | $ | 217.4 | $ | 158.8 | $ | 58.6 | 36.9% | ||||||||||||||||||||||||||||||||||||
as a percent of revenues | 23.5 | % | 19.9 | % | 360bps | 22.5 | % | 19.3 | % | 320bps | ||||||||||||||||||||||||||||||||||||||||
(1) Represents certain integration costs incurred of $2.3 and $4.9 during the three and six months ended June 29, 2024, respectively, and $1.5 and $2.1 during the three and six months ended July 1, 2023, respectively, including additional “Cost of products sold” related to the step-up of inventory (to fair value) acquired in connection with the Ingénia acquisition of $0.9 and $1.8 during the three and six months ended June 29, 2024 and the ASPEQ acquisition of $1.1 during the three and six months ended July 1, 2023. | ||||||||||||||||||||||||||||||||||||||||||||||||||
(2) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||||||||||||||||||||||||||||||||||||||
(3) Represents a charge of $8.4 associated with a settlement with the seller of ULC Robotics (“ULC”) regarding additional contingent consideration. |
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||||||
(Unaudited; in millions) | |||||||||||||||||||||||
Three months ended | Six months ended | ||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | ||||||||||||||||||||
Cash flows from (used in) operating activities: | |||||||||||||||||||||||
Net income | $ | 44.2 | $ | 36.0 | $ | 93.2 | $ | 78.8 | |||||||||||||||
Less: Gain (loss) from discontinued operations, net of tax | (1.0) | (2.3) | (1.2) | 1.4 | |||||||||||||||||||
Income from continuing operations | 45.2 | 38.3 | 94.4 | 77.4 | |||||||||||||||||||
Adjustments to reconcile income from continuing operations to net cash from operating activities: | |||||||||||||||||||||||
Special charges, net | (0.2) | — | 0.4 | — | |||||||||||||||||||
(Gain) loss on change in fair value of equity security | — | — | 4.2 | (3.6) | |||||||||||||||||||
Deferred and other income taxes | (7.2) | (6.9) | (10.6) | (10.4) | |||||||||||||||||||
Depreciation and amortization | 23.4 | 16.0 | 44.4 | 26.7 | |||||||||||||||||||
Pension and other employee benefits | 2.7 | 2.2 | 6.9 | 5.7 | |||||||||||||||||||
Long-term incentive compensation | 3.7 | 3.5 | 7.0 | 6.6 | |||||||||||||||||||
Other, net | (1.4) | (1.5) | (3.0) | (3.0) | |||||||||||||||||||
Changes in operating assets and liabilities, net of effects from acquisitions and divestitures: | |||||||||||||||||||||||
Accounts receivable and other assets | (0.3) | 20.0 | (29.8) | 4.9 | |||||||||||||||||||
Inventories | 1.3 | (5.8) | (10.7) | (27.0) | |||||||||||||||||||
Accounts payable, accrued expenses and other | (8.1) | 8.0 | (33.0) | (2.7) | |||||||||||||||||||
Cash spending on restructuring actions | (0.4) | — | (0.8) | — | |||||||||||||||||||
Net cash from continuing operations | 58.7 | 73.8 | 69.4 | 74.6 | |||||||||||||||||||
Net cash used in discontinued operations | (1.2) | (1.8) | (1.4) | (7.0) | |||||||||||||||||||
Net cash from operating activities | 57.5 | 72.0 | 68.0 | 67.6 | |||||||||||||||||||
Cash flows from (used in) investing activities: | |||||||||||||||||||||||
Proceeds/borrowings related to company-owned life insurance policies, net | 42.8 | 0.9 | 42.9 | 1.0 | |||||||||||||||||||
Business acquisitions, net of cash acquired | — | (547.1) | (294.1) | (547.1) | |||||||||||||||||||
Capital expenditures | (10.4) | (4.7) | (20.3) | (8.7) | |||||||||||||||||||
Net cash from (used in) continuing operations | 32.4 | (550.9) | (271.5) | (554.8) | |||||||||||||||||||
Net cash used in discontinued operations | — | — | — | — | |||||||||||||||||||
Net cash from (used in) investing activities | 32.4 | (550.9) | (271.5) | (554.8) | |||||||||||||||||||
Cash flows from (used in) financing activities: | |||||||||||||||||||||||
Borrowings under senior credit facilities | 18.0 | 800.0 | 575.2 | 820.0 | |||||||||||||||||||
Repayments under senior credit facilities | (102.8) | (420.0) | (382.0) | (420.0) | |||||||||||||||||||
Borrowings under trade receivables arrangement | 67.0 | 14.0 | 132.0 | 61.0 | |||||||||||||||||||
Repayments under trade receivables arrangement | (46.0) | (31.0) | (93.0) | (31.0) | |||||||||||||||||||
Net repayments under other financing arrangements | (0.5) | (0.1) | (0.8) | (0.1) | |||||||||||||||||||
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | 2.1 | 1.7 | (0.9) | (2.4) | |||||||||||||||||||
Financing fees paid | — | (1.3) | — | (1.3) | |||||||||||||||||||
Net cash from (used in) continuing operations | (62.2) | 363.3 | 230.5 | 426.2 | |||||||||||||||||||
Net cash from discontinued operations | — | — | — | — | |||||||||||||||||||
Net cash from (used in) financing activities | (62.2) | 363.3 | 230.5 | 426.2 | |||||||||||||||||||
Change in cash and equivalents due to changes in foreign currency exchange rates | (0.2) | (1.5) | 1.1 | (0.5) | |||||||||||||||||||
Net change in cash and equivalents | 27.5 | (117.1) | 28.1 | (61.5) | |||||||||||||||||||
Consolidated cash and equivalents, beginning of period | 105.5 | 212.7 | 104.9 | 157.1 | |||||||||||||||||||
Consolidated cash and equivalents, end of period | $ | 133.0 | $ | 95.6 | $ | 133.0 | $ | 95.6 |
Six months ended | |||||||||||
June 29, 2024 | July 1, 2023 | ||||||||||
Components of cash and equivalents: | |||||||||||
Cash and equivalents | $ | 128.1 | $ | 87.1 | |||||||
Cash and equivalents included in assets of DBT and Heat Transfer | 4.9 | 8.5 | |||||||||
Total cash and equivalents | $ | 133.0 | $ | 95.6 |
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
CASH AND DEBT RECONCILIATION | ||||||||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||||||||
Six months ended | ||||||||||||||||||||||||||||||||
June 29, 2024 | ||||||||||||||||||||||||||||||||
Beginning cash and equivalents | $ | 104.9 | ||||||||||||||||||||||||||||||
Cash from continuing operations | 69.4 | |||||||||||||||||||||||||||||||
Capital expenditures | (20.3) | |||||||||||||||||||||||||||||||
Business acquisitions, net of cash acquired | (294.1) | |||||||||||||||||||||||||||||||
Proceeds/borrowings from company-owned life insurance policies, net | 42.9 | |||||||||||||||||||||||||||||||
Borrowings under senior credit facilities | 575.2 | |||||||||||||||||||||||||||||||
Repayments under senior credit facilities | (382.0) | |||||||||||||||||||||||||||||||
Borrowings under trade receivables agreement | 132.0 | |||||||||||||||||||||||||||||||
Repayments under trade receivables arrangement | (93.0) | |||||||||||||||||||||||||||||||
Net repayments under other financing arrangements | (0.8) | |||||||||||||||||||||||||||||||
Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (0.9) | |||||||||||||||||||||||||||||||
Cash used in discontinued operations | (1.4) | |||||||||||||||||||||||||||||||
Change in cash due to changes in foreign currency exchange rates | 1.1 | |||||||||||||||||||||||||||||||
Ending cash and equivalents | $ | 133.0 | ||||||||||||||||||||||||||||||
Debt at | Debt at | |||||||||||||||||||||||||||||||
December 31, 2023 | Borrowings | Repayments | Other | June 29, 2024 | ||||||||||||||||||||||||||||
Revolving loans | $ | — | $ | 575.2 | $ | (375.2) | $ | — | $ | 200.0 | ||||||||||||||||||||||
Term loans | 541.6 | — | (6.8) | — | 534.8 | |||||||||||||||||||||||||||
Trade receivables financing arrangement | 16.0 | 132.0 | (93.0) | — | 55.0 | |||||||||||||||||||||||||||
Other indebtedness | 2.4 | — | (0.8) | 0.4 | 2.0 | |||||||||||||||||||||||||||
Less: Deferred financing costs associated with the term loans | (1.7) | — | — | 0.2 | (1.5) | |||||||||||||||||||||||||||
Totals | $ | 558.3 | $ | 707.2 | $ | (475.8) | $ | 0.6 | $ | 790.3 |
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
NON-GAAP RECONCILIATION - ORGANIC REVENUE | |||||||||||||||||
HVAC AND DETECTION & MEASUREMENT REPORTABLE SEGMENTS | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Three months ended June 29, 2024 | |||||||||||||||||
HVAC | Detection & Measurement | ||||||||||||||||
Net Revenue Growth (Decline) | 32.5 | % | (6.2) | % | |||||||||||||
Exclude: Foreign Currency | (0.2) | % | — | % | |||||||||||||
Exclude: Acquisitions | 15.0 | % | — | % | |||||||||||||
Organic Revenue Growth (Decline) | 17.7 | % | (6.2) | % |
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||
NON-GAAP RECONCILIATION - ADJUSTED OPERATING INCOME | ||||||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||||||||||
June 29, 2024 | July 1, 2023 | June 29, 2024 | July 1, 2023 | |||||||||||||||||||||||
Operating income | $ | 74.6 | $ | 51.3 | $ | 139.2 | $ | 101.1 | ||||||||||||||||||
Include - TSA Income (1) | — | 0.1 | — | 0.2 | ||||||||||||||||||||||
Exclude: | ||||||||||||||||||||||||||
Acquisition-related and other costs (2) | (3.0) | (6.5) | (8.0) | (8.6) | ||||||||||||||||||||||
Other operating expense, net (3) | (8.4) | — | (8.4) | — | ||||||||||||||||||||||
Amortization of acquired intangible assets | (16.8) | (11.5) | (31.6) | (17.8) | ||||||||||||||||||||||
Adjusted operating income | $ | 102.8 | $ | 69.4 | $ | 187.2 | $ | 127.7 | ||||||||||||||||||
as a percent of revenues | 20.5 | % | 16.4 | % | 19.3 | % | 15.5 | % | ||||||||||||||||||
(1) Represents transition services income related to the Asbestos Portfolio Sale for the three and six months ended July 1, 2023. Amounts recorded in non-operating income for U.S. GAAP purposes. The Asbestos Portfolio Sale is described in the Company’s most recent Form 10-K. | ||||||||||||||||||||||||||
(2) For the three and six months ended June 29, 2024, represents (i) certain acquisition and strategic/transformation related costs of $0.7 and $3.1, respectively, (ii) certain integration costs of $1.4 and $3.1, respectively, and (iii) inventory step-up charges related to the Ingénia acquisition of $0.9 and $1.8, respectively. For the three and six months ended July 1, 2023, represents (i) acquisition and strategic/transformation related costs of $5.0 and $6.5, respectively, (ii) certain integration costs of $0.4 and $1.0, respectively, and (iii) an inventory step-up charge of $1.1 related to the ASPEQ acquisition. | ||||||||||||||||||||||||||
(3) For the three and six months ended June 29, 2024, represents a charge of $8.4 associated with a settlement with the seller of ULC regarding additional contingent consideration. | ||||||||||||||||||||||||||
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
Three Months Ended June 29, 2024 | |||||||||||||||||
(Unaudited; in millions, except per share values) | |||||||||||||||||
GAAP | Adjustments | Adjusted | |||||||||||||||
Segment income | $ | 117.6 | $ | — | $ | 117.6 | |||||||||||
Corporate expense (1) | (12.0) | 0.7 | (11.3) | ||||||||||||||
Acquisition-related costs (2) | (2.3) | 2.3 | — | ||||||||||||||
Long-term incentive compensation expense | (3.7) | — | (3.7) | ||||||||||||||
Amortization of intangible assets (3) | (16.8) | 16.8 | — | ||||||||||||||
Special charges, net | 0.2 | — | 0.2 | ||||||||||||||
Other operating expense, net (4) | (8.4) | 8.4 | — | ||||||||||||||
Operating income | 74.6 | 28.2 | 102.8 | ||||||||||||||
Other expense, net (5) | (1.7) | 1.2 | (0.5) | ||||||||||||||
Interest expense, net | (12.5) | — | (12.5) | ||||||||||||||
Income from continuing operations before income taxes | 60.4 | 29.4 | 89.8 | ||||||||||||||
Income tax provision (6) | (15.2) | (7.7) | (22.9) | ||||||||||||||
Income from continuing operations | 45.2 | 21.7 | 66.9 | ||||||||||||||
Diluted shares outstanding | 47.158 | 47.158 | |||||||||||||||
Earnings per share from continuing operations | $ | 0.96 | $ | 1.42 | |||||||||||||
(1) Adjustment represents the removal of certain acquisition and strategic/transformation related costs ($0.7). | |||||||||||||||||
(2) Adjustment represents the removal of (i) integration costs of $1.4 and (ii) an inventory step-up charge related to the Ingénia acquisition of $0.9 within the HVAC reportable segment. | |||||||||||||||||
(3) Adjustment represents the removal of amortization expense associated with acquired intangible assets of $12.5 and $4.3 within the HVAC and Detection & Measurement reportable segments, respectively. | |||||||||||||||||
(4) Adjustment represents the removal of a charge of $8.4 associated with a settlement with the seller of ULC regarding additional contingent consideration. | |||||||||||||||||
(5) Adjustment represents the removal of non-service pension and postretirement charges of $1.2. | |||||||||||||||||
(6) Adjustment primarily represents the tax impact of items (1) through (5) above. | |||||||||||||||||
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
Three Months Ended July 1, 2023 | |||||||||||||||||
(Unaudited; in millions, except per share values) | |||||||||||||||||
GAAP | Adjustments | Adjusted | |||||||||||||||
Segment income | $ | 84.4 | $ | — | $ | 84.4 | |||||||||||
Corporate expense (1) | (16.6) | 5.1 | (11.5) | ||||||||||||||
Acquisition-related costs (2) | (1.5) | 1.5 | — | ||||||||||||||
Long-term incentive compensation expense | (3.5) | — | (3.5) | ||||||||||||||
Amortization of intangible assets (3) | (11.5) | 11.5 | — | ||||||||||||||
Operating income | 51.3 | 18.1 | 69.4 | ||||||||||||||
Other income, net (4) | — | 1.2 | 1.2 | ||||||||||||||
Interest expense, net | (5.2) | — | (5.2) | ||||||||||||||
Income from continuing operations before income taxes | 46.1 | 19.3 | 65.4 | ||||||||||||||
Income tax provision (5) | (7.8) | (8.1) | (15.9) | ||||||||||||||
Income from continuing operations | 38.3 | 11.2 | 49.5 | ||||||||||||||
Diluted shares outstanding | 46.627 | 46.627 | |||||||||||||||
Earnings per share from continuing operations | $ | 0.82 | $ | 1.06 | |||||||||||||
(1) Adjustment represents the removal of acquisition and strategic/transformation related expenses ($5.0) and a reclassification of transition services income ($0.1) from “Other income, net.” | |||||||||||||||||
(2) Adjustment represents the removal of (i) an inventory step-up charge of $1.1 related to the ASPEQ acquisition and (ii) integration costs of $0.4 within the HVAC reportable segment. | |||||||||||||||||
(3) Adjustment represents the removal of amortization expense associated with acquired intangible assets of $4.3 and $7.2 within the Detection & Measurement and HVAC reportable segments, respectively. | |||||||||||||||||
(4) Adjustment represents the removal of (i) non-service pension and postretirement charges of $1.2, (ii) the reclassification of income related to a transition services agreement ($0.1) to “Corporate expense,” and (iii) the removal of a charge related to the Asbestos Portfolio Sale ($0.1). | |||||||||||||||||
(5) Adjustment primarily represents the tax impact of items (1) through (4) above and the removal of certain discrete income tax benefits that are considered non-recurring. | |||||||||||||||||
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||
NON-GAAP RECONCILIATION - ADJUSTED EBITDA | ||||||||||||||
(Unaudited; in millions) | ||||||||||||||
Three months ended | ||||||||||||||
June 29, 2024 | July 1, 2023 | |||||||||||||
Net income | $ | 44.2 | $ | 36.0 | ||||||||||
Exclude: | ||||||||||||||
Income tax provision | (15.2) | (7.8) | ||||||||||||
Interest expense, net | (12.5) | (5.2) | ||||||||||||
Amortization expense (1) | (16.8) | (11.5) | ||||||||||||
Depreciation expense | (6.6) | (4.5) | ||||||||||||
Loss from discontinued operations, net of tax | (1.0) | (2.3) | ||||||||||||
EBITDA | 96.3 | 67.3 | ||||||||||||
Exclude: | ||||||||||||||
Acquisition-related and other costs (2) | (3.0) | (6.5) | ||||||||||||
Other operating expense, net (3) | (8.4) | — | ||||||||||||
Non-service pension and postretirement charges | (1.2) | (1.2) | ||||||||||||
Asbestos-related charges | — | (0.1) | ||||||||||||
Adjusted EBITDA | $ | 108.9 | $ | 75.1 | ||||||||||
as a percent of revenues | 21.7 | % | 17.7 | % | ||||||||||
(1) Represents amortization expense associated with acquired intangible assets recorded within “Intangible amortization.” | ||||||||||||||
(2) For the three months ended June 29, 2024 and July 1, 2023, represents (i) certain acquisition and strategic/transformation related costs of $0.7 and $5.0, respectively, (ii) certain integration costs of $1.4 and $0.4, respectively, and (iii) inventory step-up charges of $0.9 and $1.1, respectively, related to the Ingénia and ASPEQ acquisitions within the HVAC reportable segment. | ||||||||||||||
(3) Represents a charge of $8.4 associated with a settlement with the seller of ULC regarding additional contingent consideration. | ||||||||||||||
SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||
NON-GAAP RECONCILIATION - ADJUSTED EBITDA | ||||||||||||||
(Unaudited; in millions) | ||||||||||||||
Six months ended | ||||||||||||||
June 29, 2024 | July 1, 2023 | |||||||||||||
Net income | $ | 93.2 | $ | 78.8 | ||||||||||
Exclude: | ||||||||||||||
Income tax provision | (17.1) | (19.1) | ||||||||||||
Interest expense, net | (22.0) | (7.1) | ||||||||||||
Amortization expense (1) | (31.6) | (17.8) | ||||||||||||
Depreciation expense | (12.8) | (8.9) | ||||||||||||
Gain (loss) from discontinued operations, net of tax | (1.2) | 1.4 | ||||||||||||
EBITDA | 177.9 | 130.3 | ||||||||||||
Exclude: | ||||||||||||||
Acquisition-related and other costs (2) | (8.0) | (8.6) | ||||||||||||
Other operating expense, net (3) | (8.4) | — | ||||||||||||
Non-service pension and postretirement charges | (2.4) | (2.4) | ||||||||||||
Fair value adjustments on an equity security | (4.2) | 3.6 | ||||||||||||
Asbestos-related charges | — | (0.1) | ||||||||||||
Adjusted EBITDA | $ | 200.9 | $ | 137.8 | ||||||||||
as a percent of revenues | 20.8 | % | 16.7 | % | ||||||||||
(1) Represents amortization expense associated with acquired intangible assets recorded within “Intangible amortization.” | ||||||||||||||
(2) For the six months ended June 29, 2024 and July 1, 2023, represents (i) certain acquisition and strategic/transformation related costs of $3.1 and $6.5, respectively, (ii) certain integration costs of $3.1 and $1.0, respectively, and (iii) inventory step-up charges of $1.8 and $1.1, respectively, related to the Ingénia and ASPEQ acquisitions within the HVAC reportable segment. | ||||||||||||||
(3) Represents a charge of $8.4 associated with a settlement with the seller of ULC regarding additional contingent consideration. | ||||||||||||||