SPX Reports Fourth Quarter and Full-Year 2025 Results
Fourth Quarter Highlights (amounts presented for continuing operations; all comparisons against the fourth quarter of 2024, unless otherwise noted)
- Revenue of
$637.3 million , up 19.4% - GAAP income from continuing operations of
$78.2 million , up 38.4% - GAAP EPS of
$1.54 , up 29.4% - Adjusted EPS* of
$1.88 , up 24.5% - Adjusted EBITDA* of
$142.0 million , up 22.3%
Full Year Highlights (amounts presented for continuing operations; all comparisons against the full-year 2024, unless otherwise noted)
- Revenue of
$2,265.1 million , up 14.2% - GAAP income from continuing operations of
$245.5 million , up 21.7% - GAAP EPS of
$5.06 , up 17.9% - Adjusted EPS* of
$6.76 , up 21.1% - Adjusted EBITDA* of
$507.4 million , up 20.5%
2026 Guidance (all comparisons against the full-year 2025, unless otherwise noted)
- Revenue range of
$2.535 to$2.605 billion , up ~13% year-over-year at the midpoint. - Adjusted EBITDA* range of
$590 to$620 million , up approximately 20% year-over-year at the midpoint. - Adjusted EPS* range of
$7.60 to$8.00 , up ~15% year-over-year at the midpoint.
Fourth Quarter and Full-Year Financial Comparisons:
| ($ millions, except per share amounts) | Q4 2025 | Q4 2024 | FY 2025 | FY 2024 | ||||||||||||
| Revenue | $ | 637.3 | $ | 533.7 | $ | 2,265.1 | $ | 1,983.9 | ||||||||
| Operating income | 100.1 | 90.2 | 350.4 | 308.3 | ||||||||||||
| Income from continuing operations | 78.2 | 56.5 | 245.5 | 201.8 | ||||||||||||
| GAAP EPS | 1.54 | 1.19 | 5.06 | 4.29 | ||||||||||||
| Consolidated segment income* | $ | 156.4 | $ | 129.4 | $ | 548.8 | $ | 460.6 | ||||||||
| Adjusted operating income* | 134.8 | 110.0 | 479.7 | 394.7 | ||||||||||||
| Adjusted EBITDA* | 142.0 | 116.1 | 507.4 | 421.0 | ||||||||||||
| Adjusted EBITDA %* | 22.3 | % | 21.8 | % | 22.4 | % | 21.2 | % | ||||||||
| Adjusted EPS* | $ | 1.88 | $ | 1.51 | $ | 6.76 | $ | 5.58 | ||||||||
| Net operating cash flow from continuing operations | $ | 195.8 | $ | 166.7 | $ | 335.6 | $ | 313.1 | ||||||||
| Capital expenditures | (68.5 | ) | (9.8 | ) | (92.1 | ) | (38.0 | ) | ||||||||
| Adjusted free cash flow* | 130.1 | 151.5 | 294.3 | 283.8 | ||||||||||||
* Non-GAAP financial measure. See attached schedules for reconciliation of historical non-GAAP measures to most comparable GAAP financial measure. A reconciliation of non-GAAP guidance measures is not practicable and, accordingly, is not provided.
Segment Overview:
HVAC
| Three months ended | Twelve months ended | |||||||||||||||
| ($ millions) | Q4 2025 | Q4 2024 | Q4 2025 | Q4 2024 | ||||||||||||
| Revenue | $ | 431.1 | $ | 370.5 | $ | 1,518.2 | $ | 1,364.7 | ||||||||
| • Organic | 10.3 | % | 6.1 | % | ||||||||||||
| • Inorganic | 5.5 | % | 5.1 | % | ||||||||||||
| • Currency | 0.6 | % | — | % | ||||||||||||
| Total Growth | 16.4 | % | 11.2 | % | ||||||||||||
| Segment income | $ | 108.5 | $ | 91.8 | $ | 372.6 | $ | 323.9 | ||||||||
| as a percent of revenues | 25.2 | % | 24.8 | % | 24.5 | % | 23.7 | % | ||||||||
| Change in bps | 40bps | 80bps | ||||||||||||||
Fourth Quarter 2025
The revenue increase was primarily driven by:
- an organic increase due predominantly to higher volumes of both heating and cooling products driven by continued strength in demand and higher throughput primarily resulting from increased production capacity; and
- an inorganic increase from the acquisition of Sigma & Omega.
The segment income and segment income margin increases were due primarily to the revenue growth mentioned above and associated operating leverage.
Full-Year 2025
The revenue increase was primarily driven by:
- an organic increase due predominantly to higher volumes of both heating and cooling products driven by (i) continued strength in demand and higher throughput primarily resulting from continued production capacity expansion, and (ii) the impact of lower volumes of heating products in 2024 associated with the unseasonably warm winter conditions prevalent in the relevant end markets during the first quarter of 2024; and
- an inorganic increase from the acquisitions of Ingénia and Sigma & Omega.
The segment income and segment income margin increases were due primarily to the higher volumes mentioned above and associated operating leverage, and a more accretive mix and favorable project execution primarily within our cooling products business.
Detection & Measurement
| Three months ended | Twelve months ended | |||||||||||||||
| ($ millions) | Q4 2025 | Q4 2024 | Q4 2025 | Q4 2024 | ||||||||||||
| Revenue | $ | 206.2 | $ | 163.2 | $ | 746.9 | $ | 619.2 | ||||||||
| • Organic | 1.7 | % | 6.3 | % | ||||||||||||
| • Inorganic | 23.2 | % | 13.8 | % | ||||||||||||
| • Currency | 1.4 | % | 0.5 | % | ||||||||||||
| Total Growth | 26.3 | % | 20.6 | % | ||||||||||||
| Segment income | $ | 47.9 | $ | 37.6 | $ | 176.2 | $ | 136.7 | ||||||||
| as a percent of revenues | 23.2 | % | 23.0 | % | 23.6 | % | 22.1 | % | ||||||||
| Change in bps | 20bps | 150bps | ||||||||||||||
Fourth Quarter 2025
The revenue increase was primarily driven by:
- an inorganic increase from the acquisition of KTS; and to a lesser extent
- an organic increase primarily due to higher project volumes within our aids to navigation and transportation systems businesses, partially offset by lower project volumes primarily within our communication technologies business.
The segment income and segment income margin increases were due primarily to the higher project volumes mentioned above and income resulting from the KTS acquisition.
Full-Year 2025
The revenue increase was primarily driven by:
- an inorganic increase from the acquisition of KTS;
- an organic increase primarily due to higher project volumes within our communication technologies and transportation businesses.
The segment income and segment income margin increases were due primarily to (i) income resulting from the KTS acquisition and (ii) higher project volumes and associated leverage on our fixed costs, particularly within SG&A expenses. These increases were partially offset by a less favorable project mix within our transportation systems and communication technologies businesses.
Liquidity and Financial Position:
| ($ millions) | Q4 2025 | Q4 2024 | ||||
| Total debt | $ | 501.6 | $ | 614.7 | ||
| Total cash | 366.0 | 161.4 | ||||
2026 Guidance:
For the full year 2026, SPX now anticipates segment and company performance as follows:
| Revenue | Segment Income Margin % | Adjusted EPS* |
Adjusted EBITDA*/% |
|
| HVAC | ( |
24.50%-25.00% (24.50% prior) |
||
| Detection & Measurement | ( |
24.75%-25.25% (23.60% prior) |
||
| Total SPX Adjusted | ( |
24.60%-25.10% (24.20% prior) |
( |
( |
Form 10-K: The Company expects to file its annual report on Form 10-K for the year ended
Conference Call: SPX will host a conference call at
Call Access Process: To access the call by phone, please use the following link to receive dial-in details https://register-conf.media-server.com/register/BIbfff30ff977543d4987c3f75ce2d3e06. To avoid delays, we encourage participants to dial into the conference call fifteen minutes ahead of the scheduled start time. A replay of the webcast will also be available for a limited time at www.spx.com.
Upcoming Investor Events: Company management plans to conduct virtual and in-person meetings with investors over the coming months.
About
Non-GAAP Presentation: This press release contains certain non-GAAP financial measures, including consolidated segment income and margin, adjusted operating income, adjusted income from continuing operations before income taxes, adjusted earnings per share from continuing operations (or, adjusted EPS), EBITDA, adjusted EBITDA, and adjusted free cash flow from continuing operations. These non-GAAP financial measures do not provide investors with an accurate measure of, and should not be used as a substitute for, the comparable financial measures as determined in accordance with accounting principles generally accepted in
Refer to the tables included in this press release for the components of each of the non-GAAP financial measures, and for the reconciliations of historical non-GAAP financial measures to their respective comparable GAAP measures. Our non-GAAP financial guidance excludes items, which would be included in our GAAP financial measures, that we do not consider indicative of our on-going performance; and are calculated in a manner consistent with the presentation of the similarly titled historical non-GAAP measures presented in this press release. These items include, but are not limited to, intangible asset amortization expense, acquisition and integration-related costs, costs associated with dispositions, and potential non-cash income or expense items associated with changes in market interest rates and actuarial or other data related to our pension and postretirement plans, as the ultimate aggregate amounts associated with these items are out of our control and/or cannot be reasonably predicted. Accordingly, a reconciliation of our non-GAAP financial guidance to the most comparable GAAP financial measures is not practicable. Full-year guidance excludes impacts from future acquisitions, dispositions and related transaction costs, incremental impacts of tariffs and trade tensions on market demand and costs subsequent to the date of this release, the impact of foreign exchange rate changes subsequent to
Forward-looking Statements: Certain statements in this press release are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. Please read these results in conjunction with the Company’s documents filed with the Securities and Exchange Commission, including the Company’s most recent annual report on Form 10-K and quarterly report 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, including the following: cyclical changes and specific industry events in our markets; changes in anticipated capital investment and maintenance expenditures by customers; changes in economic conditions in relevant global and North American markets, including as a result of the imposition, or threat of imposition of tariffs, including any new or increased tariffs announced by the
Actual results may differ materially from these statements. The words “guidance,” “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.
Statements in this press release speak only as of the date of this press release, and
Investor and Media Contacts:
Phone: 980-474-3806
E-mail: spx.investor@spx.com
Source:
| CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
| (Unaudited; in millions, except per share amounts) | |||||||||||||||
| Three months ended | Twelve months ended | ||||||||||||||
| Revenues | $ | 637.3 | $ | 533.7 | $ | 2,265.1 | $ | 1,983.9 | |||||||
| Costs and expenses: | |||||||||||||||
| Cost of products sold | 383.9 | 315.6 | 1,347.4 | 1,184.5 | |||||||||||
| Selling, general and administrative | 133.2 | 108.9 | 477.6 | 414.6 | |||||||||||
| Selling, general and administrative — intangible amortization | 18.5 | 16.3 | 87.4 | 64.5 | |||||||||||
| Special charges, net | 0.9 | 2.7 | 1.1 | 3.6 | |||||||||||
| Impairment of intangible assets | 0.7 | — | 0.7 | — | |||||||||||
| Other operating expense | — | — | 0.5 | 8.4 | |||||||||||
| Operating income | 100.1 | 90.2 | 350.4 | 308.3 | |||||||||||
| Other income (expense), net | 11.1 | (2.2 | ) | 8.5 | (9.3 | ) | |||||||||
| Interest expense | (8.2 | ) | (11.0 | ) | (48.1 | ) | (45.7 | ) | |||||||
| Interest income | 1.8 | 0.9 | 4.8 | 2.1 | |||||||||||
| Loss on amendment/refinancing of senior credit agreement | — | — | (1.5 | ) | — | ||||||||||
| Income from continuing operations before income taxes | 104.8 | 77.9 | 314.1 | 255.4 | |||||||||||
| Income tax provision | (26.6 | ) | (21.4 | ) | (68.6 | ) | (53.6 | ) | |||||||
| Income from continuing operations | 78.2 | 56.5 | 245.5 | 201.8 | |||||||||||
| Income (loss) from discontinued operations, net of tax | — | — | — | — | |||||||||||
| Income (loss) on disposition of discontinued operations, net of tax | (0.3 | ) | 0.6 | (1.5 | ) | (1.3 | ) | ||||||||
| Income (loss) from discontinued operations, net of tax | (0.3 | ) | 0.6 | (1.5 | ) | (1.3 | ) | ||||||||
| Net income | $ | 77.9 | $ | 57.1 | $ | 244.0 | $ | 200.5 | |||||||
| Basic income per share of common stock: | |||||||||||||||
| Income from continuing operations | $ | 1.57 | $ | 1.22 | $ | 5.13 | $ | 4.37 | |||||||
| Income (loss) from discontinued operations | (0.01 | ) | 0.01 | (0.03 | ) | (0.03 | ) | ||||||||
| Net income per share | $ | 1.56 | $ | 1.23 | $ | 5.10 | $ | 4.34 | |||||||
| Weighted-average number of common shares outstanding — basic | 49.848 | 46.360 | 47.830 | 46.187 | |||||||||||
| Diluted income per share of common stock: | |||||||||||||||
| Income from continuing operations | $ | 1.54 | $ | 1.19 | $ | 5.06 | $ | 4.29 | |||||||
| Income (loss) from discontinued operations | — | 0.01 | (0.03 | ) | (0.03 | ) | |||||||||
| Net income per share | $ | 1.54 | $ | 1.20 | $ | 5.03 | $ | 4.26 | |||||||
| Weighted-average number of common shares outstanding — diluted | 50.627 | 47.366 | 48.511 | 47.078 | |||||||||||
| CONSOLIDATED BALANCE SHEETS | |||||||
| (Unaudited; in millions) | |||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and equivalents | $ | 364.0 | $ | 156.9 | |||
| Accounts receivable, net | 357.2 | 313.6 | |||||
| Contract assets | 65.0 | 11.3 | |||||
| Inventories, net | 302.2 | 271.0 | |||||
| Other current assets | 55.3 | 31.5 | |||||
| Total current assets | 1,143.7 | 784.3 | |||||
| Property, plant and equipment: | |||||||
| Land | 26.9 | 23.5 | |||||
| Buildings and leasehold improvements | 167.9 | 113.3 | |||||
| Machinery and equipment | 338.1 | 308.1 | |||||
| 532.9 | 444.9 | ||||||
| Accumulated depreciation | (242.1 | ) | (226.9 | ) | |||
| Property, plant and equipment, net | 290.8 | 218.0 | |||||
| 1,043.4 | 834.5 | ||||||
| Intangibles, net | 868.2 | 703.0 | |||||
| Other assets | 250.2 | 164.1 | |||||
| Deferred income taxes | 2.2 | 2.4 | |||||
| Assets of DBT and Heat Transfer | 6.1 | 8.2 | |||||
| TOTAL ASSETS | $ | 3,604.6 | $ | 2,714.5 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 145.2 | $ | 128.1 | |||
| Contract liabilities | 115.8 | 62.3 | |||||
| Accrued expenses | 185.2 | 170.8 | |||||
| Income taxes payable | 10.0 | 19.4 | |||||
| Short-term debt | 1.4 | 10.1 | |||||
| Current maturities of long-term debt | 3.5 | 27.6 | |||||
| Total current liabilities | 461.1 | 418.3 | |||||
| Long-term debt | 496.7 | 577.0 | |||||
| Deferred and other income taxes | 149.7 | 97.8 | |||||
| Other long-term liabilities | 245.5 | 224.2 | |||||
| Liabilities of DBT and Heat Transfer | 14.1 | 12.8 | |||||
| Total long-term liabilities | 906.0 | 911.8 | |||||
| Stockholders' equity: | |||||||
| Common stock | 0.6 | 0.5 | |||||
| Paid-in capital | 1,938.2 | 1,373.5 | |||||
| Retained earnings | 482.8 | 238.8 | |||||
| Accumulated other comprehensive income | 260.5 | 223.6 | |||||
| Common stock in treasury | (444.6 | ) | (452.0 | ) | |||
| Total stockholders' equity | 2,237.5 | 1,384.4 | |||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 3,604.6 | $ | 2,714.5 | |||
| RESULTS OF REPORTABLE SEGMENTS | ||||||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||||||
| Three months ended | Twelve months ended | |||||||||||||||||||||||||||||
| Δ | %/bps | Δ | %/bps | |||||||||||||||||||||||||||
| HVAC reportable segment | ||||||||||||||||||||||||||||||
| Revenues | $ | 431.1 | $ | 370.5 | $ | 60.6 | 16.4 | % | $ | 1,518.2 | $ | 1,364.7 | $ | 153.5 | 11.2 | % | ||||||||||||||
| Cost of products sold | 262.0 | 228.6 | 33.4 | 923.8 | 843.8 | 80.0 | ||||||||||||||||||||||||
| Selling, general and administrative expense | 60.6 | 50.1 | 10.5 | 221.8 | 197.0 | 24.8 | ||||||||||||||||||||||||
| Income | $ | 108.5 | $ | 91.8 | $ | 16.7 | 18.2 | % | $ | 372.6 | $ | 323.9 | $ | 48.7 | 15.0 | % | ||||||||||||||
| as a percent of revenues | 25.2 | % | 24.8 | % | 40bps | 24.5 | % | 23.7 | % | 80bps | ||||||||||||||||||||
| Detection & Measurement reportable segment | ||||||||||||||||||||||||||||||
| Revenues | $ | 206.2 | $ | 163.2 | $ | 43.0 | 26.3 | % | $ | 746.9 | $ | 619.2 | $ | 127.7 | 20.6 | % | ||||||||||||||
| Cost of products sold | 117.9 | 87.0 | 30.9 | 418.2 | 338.9 | 79.3 | ||||||||||||||||||||||||
| Selling, general and administrative expense | 40.4 | 38.6 | 1.8 | 152.5 | 143.6 | 8.9 | ||||||||||||||||||||||||
| Income | $ | 47.9 | $ | 37.6 | $ | 10.3 | 27.4 | % | $ | 176.2 | $ | 136.7 | $ | 39.5 | 28.9 | % | ||||||||||||||
| as a percent of revenues | 23.2 | % | 23.0 | % | 20bps | 23.6 | % | 22.1 | % | 150bps | ||||||||||||||||||||
| Consolidated Revenues | $ | 637.3 | $ | 533.7 | $ | 103.6 | 19.4 | % | $ | 2,265.1 | $ | 1,983.9 | $ | 281.2 | 14.2 | % | ||||||||||||||
| Consolidated Operating Income | 100.1 | 90.2 | 9.9 | 11.0 | % | 350.4 | 308.3 | 42.1 | 13.7 | % | ||||||||||||||||||||
| as a percent of revenues | 15.7 | % | 16.9 | % | -120bps | 15.5 | % | 15.5 | % | 0bps | ||||||||||||||||||||
| Consolidated Segment Income | 156.4 | 129.4 | 27.0 | 20.9 | % | 548.8 | 460.6 | 88.2 | 19.1 | % | ||||||||||||||||||||
| as a percent of revenues | 24.5 | % | 24.2 | % | 30bps | 24.2 | % | 23.2 | % | 100bps | ||||||||||||||||||||
| Consolidated operating income | $ | 100.1 | $ | 90.2 | $ | 9.9 | $ | 350.4 | $ | 308.3 | $ | 42.1 | ||||||||||||||||||
| Exclude: | ||||||||||||||||||||||||||||||
| Corporate expense | 19.5 | 15.3 | 4.2 | 59.2 | 53.6 | 5.6 | ||||||||||||||||||||||||
| Acquisition and integration-related costs(1) | 7.9 | 0.9 | 7.0 | 28.9 | 7.2 | 21.7 | ||||||||||||||||||||||||
| Long-term incentive compensation expense | 4.9 | 4.0 | 0.9 | 16.7 | 15.0 | 1.7 | ||||||||||||||||||||||||
| Amortization of acquired intangible assets(2) | 22.4 | 16.3 | 6.1 | 91.3 | 64.5 | 26.8 | ||||||||||||||||||||||||
| Impairment of intangible assets | 0.7 | — | 0.7 | 0.7 | — | 0.7 | ||||||||||||||||||||||||
| Special charges, net | 0.9 | 2.7 | (1.8 | ) | 1.1 | 3.6 | (2.5 | ) | ||||||||||||||||||||||
| Other operating expense(3) | — | — | — | 0.5 | 8.4 | (7.9 | ) | |||||||||||||||||||||||
| Consolidated segment income | $ | 156.4 | $ | 129.4 | $ | 27.0 | 20.9 | % | $ | 548.8 | $ | 460.6 | $ | 88.2 | 19.1 | % | ||||||||||||||
| as a percent of revenues | 24.5 | % | 24.2 | % | 30bps | 24.2 | % | 23.2 | % | 100bps | ||||||||||||||||||||
| (1) Represents certain acquisition and integration-related costs incurred of |
||||||||||||||||||||||||||||||
| (2) Represents amortization expense associated with acquired intangible assets recorded within “Selling, general and administrative — intangible amortization” and “Cost of products sold.” | ||||||||||||||||||||||||||||||
| (3) For the twelve months ended |
||||||||||||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
| (Unaudited; in millions) | |||||||||||||||
| Three months ended | Twelve months ended | ||||||||||||||
| Cash flows from (used in) operating activities: | |||||||||||||||
| Net income | $ | 77.9 | $ | 57.1 | $ | 244.0 | $ | 200.5 | |||||||
| Less: Gain (loss) from discontinued operations, net of tax | (0.3 | ) | 0.6 | (1.5 | ) | (1.3 | ) | ||||||||
| Income from continuing operations | 78.2 | 56.5 | 245.5 | 201.8 | |||||||||||
| Adjustments to reconcile income from continuing operations to net cash from (used in) operating activities: | |||||||||||||||
| Special charges, net | 0.9 | 2.7 | 1.1 | 3.6 | |||||||||||
| (Gain) loss on change in value of equity security | (18.5 | ) | — | (23.0 | ) | 4.2 | |||||||||
| Loss on amendment/refinancing of senior credit agreement | — | — | 1.5 | — | |||||||||||
| Amortization of compensation expense related to acquisition | 6.8 | — | 24.2 | — | |||||||||||
| Impairment of intangible assets | 0.7 | — | 0.7 | — | |||||||||||
| Deferred and other income taxes | 11.3 | (9.6 | ) | 26.1 | (15.1 | ) | |||||||||
| Depreciation and amortization | 30.7 | 23.7 | 122.6 | 91.6 | |||||||||||
| Pension and other employee benefits | 7.8 | 5.6 | 19.9 | 15.4 | |||||||||||
| Long-term incentive compensation | 4.9 | 4.0 | 16.7 | 15.0 | |||||||||||
| Other, net | 3.3 | (4.5 | ) | 2.9 | (8.7 | ) | |||||||||
| Changes in operating assets and liabilities, net of effects from acquisitions and divestitures: | |||||||||||||||
| Accounts receivable and other assets | 13.1 | 46.3 | (81.8 | ) | 2.1 | ||||||||||
| Contribution related to employee retention agreements for acquisition | — | — | (46.5 | ) | — | ||||||||||
| Inventories | 28.9 | 23.2 | 2.8 | 9.1 | |||||||||||
| Accounts payable, accrued expenses and other | 27.9 | 19.5 | 24.7 | (4.3 | ) | ||||||||||
| Cash spending on restructuring actions | (0.2 | ) | (0.7 | ) | (1.8 | ) | (1.6 | ) | |||||||
| Net cash from continuing operations | 195.8 | 166.7 | 335.6 | 313.1 | |||||||||||
| Net cash used in discontinued operations | (0.6 | ) | (0.2 | ) | (2.3 | ) | (27.2 | ) | |||||||
| Net cash from operating activities | 195.2 | 166.5 | 333.3 | 285.9 | |||||||||||
| Cash flows from (used in) investing activities: | |||||||||||||||
| Proceeds/borrowings (repayments) related to company-owned life insurance policies, net | 6.4 | (1.0 | ) | (23.9 | ) | 41.9 | |||||||||
| Proceeds from asset sales and other | — | 3.6 | — | 3.6 | |||||||||||
| Business acquisitions, net of cash acquired | 0.3 | — | (445.0 | ) | (292.0 | ) | |||||||||
| Capital expenditures | (68.5 | ) | (9.8 | ) | (92.1 | ) | (38.0 | ) | |||||||
| Net cash used in continuing operations | (61.8 | ) | (7.2 | ) | (561.0 | ) | (284.5 | ) | |||||||
| Net cash from (used in) discontinued operations | — | — | — | — | |||||||||||
| Net cash used in investing activities | (61.8 | ) | (7.2 | ) | (561.0 | ) | (284.5 | ) | |||||||
| Cash flows from (used in) financing activities: | |||||||||||||||
| Borrowings under senior credit facilities | — | 4.6 | 978.0 | 384.8 | |||||||||||
| Repayments under senior credit facilities | — | (89.8 | ) | (1,082.6 | ) | (321.8 | ) | ||||||||
| Borrowings under trade receivables arrangement | — | 55.0 | 280.0 | 272.0 | |||||||||||
| Repayments under trade receivables arrangement | — | (93.0 | ) | (289.0 | ) | (279.0 | ) | ||||||||
| Net borrowings (repayments) under other financing arrangements | — | (0.4 | ) | 0.1 | (1.2 | ) | |||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | 0.9 | (0.2 | ) | (7.4 | ) | 0.9 | |||||||||
| Proceeds of issuance of common stock in underwritten public offering, net of offering costs of |
— | — | 551.1 | — | |||||||||||
| Financing fees paid | — | — | (4.7 | ) | (2.6 | ) | |||||||||
| Net cash from (used in) continuing operations | 0.9 | (123.8 | ) | 425.5 | 53.1 | ||||||||||
| Net cash from (used in) discontinued operations | — | — | — | — | |||||||||||
| Net cash from (used in) financing activities | 0.9 | (123.8 | ) | 425.5 | 53.1 | ||||||||||
| Change in cash and equivalents due to changes in foreign currency exchange rates | 0.3 | (3.5 | ) | 6.8 | 2.0 | ||||||||||
| Net change in cash and equivalents | 134.6 | 32.0 | 204.6 | 56.5 | |||||||||||
| Consolidated cash and equivalents, beginning of period | 231.4 | 129.4 | 161.4 | 104.9 | |||||||||||
| Consolidated cash and equivalents, end of period | $ | 366.0 | $ | 161.4 | $ | 366.0 | $ | 161.4 | |||||||
| Twelve months ended | |||||
| Components of cash and equivalents: | |||||
| Cash and equivalents | $ | 364.0 | $ | 156.9 | |
| Cash and equivalents included in assets of DBT and Heat Transfer | 2.0 | 4.5 | |||
| Total cash and equivalents | $ | 366.0 | $ | 161.4 | |
| CASH AND DEBT RECONCILIATION | ||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||
| Twelve months ended | ||||||||||||||||||
| Beginning cash and equivalents | $ | 161.4 | ||||||||||||||||
| Cash from continuing operations | 335.6 | |||||||||||||||||
| Capital expenditures | (92.1 | ) | ||||||||||||||||
| Repayments related to company-owned life insurance policies, net | (23.9 | ) | ||||||||||||||||
| Business acquisitions, net of cash acquired | (445.0 | ) | ||||||||||||||||
| Borrowings under senior credit facilities | 978.0 | |||||||||||||||||
| Repayments under senior credit facilities | (1,082.6 | ) | ||||||||||||||||
| Borrowings under trade receivables agreement | 280.0 | |||||||||||||||||
| Repayments under trade receivables agreement | (289.0 | ) | ||||||||||||||||
| Net borrowings under other financing arrangements | 0.1 | |||||||||||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (7.4 | ) | ||||||||||||||||
| Proceeds of issuance of common stock in underwritten public offering, net of offering costs of |
551.1 | |||||||||||||||||
| Financing fees paid | (4.7 | ) | ||||||||||||||||
| Cash used in discontinued operations | (2.3 | ) | ||||||||||||||||
| Change in cash due to changes in foreign currency exchange rates | 6.8 | |||||||||||||||||
| Ending cash and equivalents | $ | 366.0 | ||||||||||||||||
| Debt at | Debt at | |||||||||||||||||
| Borrowings | Repayments | Other | ||||||||||||||||
| Revolving loans | $ | 80.0 | $ | 478.0 | $ | (558.0 | ) | $ | — | $ | — | |||||||
| Term loans | 524.6 | 500.0 | (524.6 | ) | — | 500.0 | ||||||||||||
| Trade receivables financing arrangement | 9.0 | 280.0 | (289.0 | ) | — | — | ||||||||||||
| Other indebtedness | 2.3 | 0.6 | (0.5 | ) | 0.1 | 2.5 | ||||||||||||
| Less: Deferred financing costs associated with the term loans | (1.2 | ) | — | — | 0.3 | (0.9 | ) | |||||||||||
| Totals | $ | 614.7 | $ | 1,258.6 | $ | (1,372.1 | ) | $ | 0.4 | $ | 501.6 | |||||||
| ORGANIC REVENUE |
|||||||
| (Unaudited) |
|||||||
| Three months ended |
|||||||
| HVAC | Detection & Measurement |
Consolidated | |||||
| Net Revenue Growth | 16.4 | % | 26.3 | % | 19.4 | % | |
| Exclude: Foreign Currency | 0.6 | % | 1.4 | % | 0.9 | % | |
| Exclude: Acquisitions | 5.5 | % | 23.2 | % | 10.9 | % | |
| Organic Revenue Growth | 10.3 | % | 1.7 | % | 7.6 | % | |
| ORGANIC REVENUE | |||||||
| (Unaudited) | |||||||
| Twelve months ended |
|||||||
| HVAC | Detection & Measurement |
Consolidated | |||||
| Net Revenue Growth | 11.2 | % | 20.6 | % | 14.2 | % | |
| Exclude: Foreign Currency | — | % | 0.5 | % | 0.1 | % | |
| Exclude: Acquisitions | 5.1 | % | 13.8 | % | 7.8 | % | |
| Organic Revenue Growth | 6.1 | % | 6.3 | % | 6.3 | % | |
| NON-GAAP RECONCILIATION - ADJUSTED OPERATING INCOME | ||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||
| Three months ended | Twelve months ended | |||||||||||||||
| Operating income | $ | 100.1 | $ | 90.2 | $ | 350.4 | $ | 308.3 | ||||||||
| Exclude: | ||||||||||||||||
| Acquisition and integration-related costs(1) | (10.7 | ) | (3.5 | ) | (35.7 | ) | (13.5 | ) | ||||||||
| Other operating expense(2) | — | — | — | (8.4 | ) | |||||||||||
| Amortization of acquired intangible assets(3) | (22.4 | ) | (16.3 | ) | (91.3 | ) | (64.5 | ) | ||||||||
| Long-term incentive compensation expense(4) | (0.9 | ) | — | (1.6 | ) | — | ||||||||||
| Impairment of intangible assets(5) | (0.7 | ) | — | (0.7 | ) | — | ||||||||||
| Adjusted operating income | $ | 134.8 | $ | 110.0 | $ | 479.7 | $ | 394.7 | ||||||||
| as a percent of revenues | 21.2 | % | 20.6 | % | 21.2 | % | 19.9 | % | ||||||||
| (1) For the three and twelve months ended |
||||||||||||||||
| (2) For the twelve months ended |
||||||||||||||||
| (3) Represents amortization expense associated with acquired intangible assets recorded within “Selling, general and administrative — intangible amortization” and “Cost of products sold.” | ||||||||||||||||
| (4) During the three and twelve months ended |
||||||||||||||||
| (5) Represents non-cash charges related to the impairment of the indefinite-lived trademark associated with ULC. | ||||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EARNINGS PER SHARE | |||||||||||
| Three Months Ended |
|||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||
| GAAP | Adjustments | Adjusted | |||||||||
| Segment income | $ | 156.4 | $ | — | $ | 156.4 | |||||
| Corporate expense(1) | (19.5 | ) | 2.8 | (16.7 | ) | ||||||
| Acquisition and integration-related costs(2) | (7.9 | ) | 7.9 | — | |||||||
| Long-term incentive compensation expense(3) | (4.9 | ) | 0.9 | (4.0 | ) | ||||||
| Amortization of intangible assets(4) | (22.4 | ) | 22.4 | — | |||||||
| Impairment of intangible assets(5) | (0.7 | ) | 0.7 | — | |||||||
| Special charges, net | (0.9 | ) | — | (0.9 | ) | ||||||
| Operating income | 100.1 | 34.7 | 134.8 | ||||||||
| Other income (expense), net(6) | 11.1 | (12.2 | ) | (1.1 | ) | ||||||
| Interest expense, net | (6.4 | ) | — | (6.4 | ) | ||||||
| Income from continuing operations before income taxes | 104.8 | 22.5 | 127.3 | ||||||||
| Income tax provision(7) | (26.6 | ) | (5.4 | ) | (32.0 | ) | |||||
| Income from continuing operations | 78.2 | 17.1 | 95.3 | ||||||||
| Diluted shares outstanding | 50.627 | 50.627 | |||||||||
| Earnings per share from continuing operations | $ | 1.54 | $ | 1.88 | |||||||
| (1) Adjustment represents the removal of certain acquisition and integration-related costs of |
|||||||||||
| (2) Adjustment represents the removal of (i) acquisition and integration-related costs of |
|||||||||||
| (3) Adjustment represents the removal of a charge of |
|||||||||||
| (4) Adjustment represents the removal of amortization expense associated with acquired intangible assets of |
|||||||||||
| (5) Represents non-cash charges related to the impairment of the indefinite-lived trademark associated with ULC. | |||||||||||
| (6) Adjustment represents the removal of (i) a gain on an equity security associated with a valuation adjustment of |
|||||||||||
| (7) Adjustment represents the tax impact of items (1) through (6). | |||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EARNINGS PER SHARE | |||||||||||
| Twelve Months Ended |
|||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||
| GAAP | Adjustments | Adjusted | |||||||||
| Segment income | $ | 548.8 | $ | — | $ | 548.8 | |||||
| Corporate expense(1) | (59.2 | ) | 6.8 | (52.4 | ) | ||||||
| Acquisition and integration-related costs(2) | (28.9 | ) | 28.9 | — | |||||||
| Long-term incentive compensation expense(3) | (16.7 | ) | 1.6 | (15.1 | ) | ||||||
| Amortization of intangible assets(4) | (91.3 | ) | 91.3 | — | |||||||
| Impairment of intangible assets(5) | (0.7 | ) | 0.7 | — | |||||||
| Special charges, net | (1.1 | ) | — | (1.1 | ) | ||||||
| Other operating expense | (0.5 | ) | — | (0.5 | ) | ||||||
| Operating income | 350.4 | 129.3 | 479.7 | ||||||||
| Other income (expense), net(6) | 8.5 | (12.1 | ) | (3.6 | ) | ||||||
| Interest expense, net | (43.3 | ) | — | (43.3 | ) | ||||||
| Loss on amendment/refinancing of senior credit agreement(7) | (1.5 | ) | 1.5 | — | |||||||
| Income from continuing operations before income taxes | 314.1 | 118.7 | 432.8 | ||||||||
| Income tax provision(8) | (68.6 | ) | (36.3 | ) | (104.9 | ) | |||||
| Income from continuing operations | 245.5 | 82.4 | 327.9 | ||||||||
| Diluted shares outstanding | 48.511 | 48.511 | |||||||||
| Earnings per share from continuing operations | $ | 5.06 | $ | 6.76 | |||||||
| (1) Adjustment represents the removal of certain acquisition and integration-related costs of |
|||||||||||
| (2) Adjustment represents the removal of (i) acquisition and integration-related costs of |
|||||||||||
| (3) Adjustment represents the removal of a charge of |
|||||||||||
| (4) Adjustment represents the removal of amortization expense associated with acquired intangible assets of |
|||||||||||
| (5) Represents non-cash charges related to the impairment of the indefinite-lived trademark associated with ULC. | |||||||||||
| (6) Adjustment represents the removal of (i) a gain on an equity security associated with a valuation adjustment of |
|||||||||||
| (7) Adjustment represents the removal of a non-cash charge to write-off previously deferred financing costs of |
|||||||||||
| (8) Adjustment represents the tax impact of items (1) through (7) and the removal of certain discrete income tax items of |
|||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EARNINGS PER SHARE | |||||||||||
| Three Months Ended |
|||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||
| GAAP | Adjustments | Adjusted | |||||||||
| Segment income | $ | 129.4 | $ | — | $ | 129.4 | |||||
| Corporate expense(1) | (15.3 | ) | 1.3 | (14.0 | ) | ||||||
| Acquisition and integration-related costs(2) | (0.9 | ) | 0.9 | — | |||||||
| Long-term incentive compensation expense | (4.0 | ) | — | (4.0 | ) | ||||||
| Amortization of intangible assets(3) | (16.3 | ) | 16.3 | — | |||||||
| Special charges, net(4) | (2.7 | ) | 1.3 | (1.4 | ) | ||||||
| Operating income | 90.2 | 19.8 | 110.0 | ||||||||
| Other expense, net(5) | (2.2 | ) | 0.9 | (1.3 | ) | ||||||
| Interest expense, net | (10.1 | ) | — | (10.1 | ) | ||||||
| Income from continuing operations before income taxes | 77.9 | 20.7 | 98.6 | ||||||||
| Income tax provision(6) | (21.4 | ) | (5.8 | ) | (27.2 | ) | |||||
| Income from continuing operations | 56.5 | 14.9 | 71.4 | ||||||||
| Diluted shares outstanding | 47.366 | 47.366 | |||||||||
| Earnings per share from continuing operations | $ | 1.19 | $ | 1.51 | |||||||
| (1) Adjustment represents the removal of certain acquisition and integration-related costs of |
|||||||||||
| (2) Adjustment represents the removal of acquisition and integration-related costs of |
|||||||||||
| (3) Adjustment represents the removal of amortization expense associated with acquired intangible assets of |
|||||||||||
| (4) Adjustment represents the removal of restructuring charges associated with acquisition integration activities. | |||||||||||
| (5) Adjustment represents the removal of non-service pension and postretirement charges of |
|||||||||||
| (6) Adjustment primarily represents the tax impact of items (1) through (5) above. | |||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EARNINGS PER SHARE | |||||||||||
| Twelve Months Ended |
|||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||
| GAAP | Adjustments | Adjusted | |||||||||
| Segment income | $ | 460.6 | $ | — | $ | 460.6 | |||||
| Corporate expense(1) | (53.6 | ) | 5.0 | (48.6 | ) | ||||||
| Acquisition and integration-related costs(2) | (7.2 | ) | 7.2 | — | |||||||
| Long-term incentive compensation expense | (15.0 | ) | — | (15.0 | ) | ||||||
| Amortization of intangible assets(3) | (64.5 | ) | 64.5 | — | |||||||
| Special charges, net(4) | (3.6 | ) | 1.3 | (2.3 | ) | ||||||
| Other operating expense(5) | (8.4 | ) | 8.4 | — | |||||||
| Operating income | 308.3 | 86.4 | 394.7 | ||||||||
| Other expense, net(6) | (9.3 | ) | 8.5 | (0.8 | ) | ||||||
| Interest expense, net | (43.6 | ) | — | (43.6 | ) | ||||||
| Income from continuing operations before income taxes | 255.4 | 94.9 | 350.3 | ||||||||
| Income tax provision(7) | (53.6 | ) | (34.1 | ) | (87.7 | ) | |||||
| Income from continuing operations | 201.8 | 60.8 | 262.6 | ||||||||
| Diluted shares outstanding | 47.078 | 47.078 | |||||||||
| Earnings per share from continuing operations | $ | 4.29 | $ | 5.58 | |||||||
| (1) Adjustment represents the removal of certain acquisition and integration-related costs of |
|||||||||||
| (2) Adjustment represents the removal of acquisition and integration-related costs of |
|||||||||||
| (3) Adjustment represents the removal of amortization expense associated with acquired intangible assets of |
|||||||||||
| (4) Adjustment represents the removal of restructuring charges associated with acquisition integration activities. | |||||||||||
| (5) Adjustment represents the removal of a charge of |
|||||||||||
| (6) Adjustment represents the removal of non-service pension and postretirement losses of |
|||||||||||
| (7) Adjustment primarily represents the tax impact of items (1) through (6) above and the removal of certain discrete income tax items that are considered non-recurring. | |||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EBITDA | ||||||||
| (Unaudited; in millions) | ||||||||
| Three months ended | ||||||||
| Net income | $ | 77.9 | $ | 57.1 | ||||
| Exclude: | ||||||||
| Income tax provision | (26.6 | ) | (21.4 | ) | ||||
| Interest expense, net | (6.4 | ) | (10.1 | ) | ||||
| Amortization expense(1) | (22.5 | ) | (16.5 | ) | ||||
| Depreciation expense | (8.2 | ) | (7.2 | ) | ||||
| Income (loss) from discontinued operations, net of tax | (0.3 | ) | 0.6 | |||||
| EBITDA | 141.9 | 111.7 | ||||||
| Exclude: | ||||||||
| Acquisition and integration-related costs(2) | (10.7 | ) | (2.2 | ) | ||||
| Valuation adjustment on an equity security | 18.5 | — | ||||||
| Long-term incentive compensation expense acceleration(3) | (0.9 | ) | — | |||||
| Impairment of intangible assets(4) | (0.7 | ) | — | |||||
| Special charges, net(5) | — | (1.3 | ) | |||||
| Non-service pension and postretirement charges | (6.3 | ) | (4.2 | ) | ||||
| Gain on sale of a building | — | 3.3 | ||||||
| Adjusted EBITDA | $ | 142.0 | $ | 116.1 | ||||
| as a percent of revenues | 22.3 | % | 21.8 | % | ||||
| (1) Represents amortization expense associated with acquired intangible assets recorded within “Selling, general and administrative — intangible amortization” and amortization expense associated with acquired intangible assets and capitalized software costs recorded within “Cost of products sold.” |
||||||||
| (2) For the three months ended |
||||||||
| (3) Adjustment represents the removal of a charge of |
||||||||
| (4) Represents non-cash charges related to the impairment of the indefinite-lived trademark associated with ULC. | ||||||||
| (5) Adjustment represents the removal of restructuring charges associated with acquisition integration activities. | ||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EBITDA | ||||||||
| (Unaudited; in millions) | ||||||||
| Twelve months ended | ||||||||
| Net income | $ | 244.0 | $ | 200.5 | ||||
| Exclude: | ||||||||
| Income tax provision | (68.6 | ) | (53.6 | ) | ||||
| Interest expense, net | (43.3 | ) | (43.6 | ) | ||||
| Amortization expense(1) | (92.0 | ) | (64.9 | ) | ||||
| Depreciation expense | (30.6 | ) | (26.7 | ) | ||||
| Loss from discontinued operations, net of tax | (1.5 | ) | (1.3 | ) | ||||
| EBITDA | 480.0 | 390.6 | ||||||
| Exclude: | ||||||||
| Acquisition and integration-related costs(2) | (35.7 | ) | (12.2 | ) | ||||
| Impairment of intangible assets(3) | (0.7 | ) | — | |||||
| Special charges, net(4) | — | (1.3 | ) | |||||
| Other operating expense(5) | — | (8.4 | ) | |||||
| Non-service pension and postretirement charges | (11.3 | ) | (7.6 | ) | ||||
| Gain on settlement of interest rate swap | 0.4 | — | ||||||
| Long-term incentive compensation expense accelerations(6) | (1.6 | ) | — | |||||
| Valuation adjustments on an equity security | 23.0 | (4.2 | ) | |||||
| Loss on amendment/refinancing of senior credit agreement(7) | (1.5 | ) | — | |||||
| Gain on sale of a building | — | 3.3 | ||||||
| Adjusted EBITDA | $ | 507.4 | $ | 421.0 | ||||
| as a percent of revenues | 22.4 | % | 21.2 | % | ||||
| (1) Represents amortization expense associated with acquired intangible assets recorded within “Selling, general and administrative — intangible amortization” and amortization expense associated with acquired intangible assets and capitalized software costs recorded within “Cost of products sold.” |
||||||||
| (2) For the twelve months ended |
||||||||
| (3) Represents non-cash charges related to the impairment of the indefinite-lived trademark associated with ULC. | ||||||||
| (4) Adjustment represents the removal of restructuring charges associated with acquisition integration activities. | ||||||||
| (5) For the twelve months ended |
||||||||
| (6) Adjustment represents the removal of a charge of |
||||||||
| (7) Adjustment represents the removal of a non-cash charge to write-off previously deferred financing costs of |
||||||||
| NON-GAAP RECONCILIATION - ADJUSTED FREE CASH FLOW | ||||||||
| (Unaudited; in millions) | ||||||||
| Three months ended | ||||||||
| Operating cash flow from continuing operations | $ | 195.8 | $ | 166.7 | ||||
| Include: | ||||||||
| Capital expenditures | (68.5 | ) | (9.8 | ) | ||||
| Free cash flow from continuing operations | 127.3 | 156.9 | ||||||
| Exclude: | ||||||||
| Acquisition and integration-related payments and other(1) | (2.8 | ) | 5.4 | |||||
| Adjusted free cash flow from continuing operations | $ | 130.1 | $ | 151.5 | ||||
| (1) For the three months ended |
||||||||
| NON-GAAP RECONCILIATION - ADJUSTED FREE CASH FLOW | ||||||||
| (Unaudited; in millions) | ||||||||
| Twelve months ended | ||||||||
| Operating cash flow from continuing operations | $ | 335.6 | $ | 313.1 | ||||
| Include: | ||||||||
| Capital expenditures | (92.1 | ) | (38.0 | ) | ||||
| Free cash flow from continuing operations | 243.5 | 275.1 | ||||||
| Exclude: | ||||||||
| Acquisition and integration-related payments and other(1) | (50.8 | ) | (8.7 | ) | ||||
| Adjusted free cash flow from continuing operations | $ | 294.3 | $ | 283.8 | ||||
| (1) For the twelve months ended |
||||||||
Source: SPX Technologies
