Watts Water Technologies, Inc. (NYSE: WTS) today announced first quarter
2015 sales of $356.2 million, a decrease of 2.5% as compared to the same
period last year. First quarter net income per diluted share (EPS) was
$0.33 as compared to $0.40 for the same period last year. Adjusting for
special items, first quarter 2015 adjusted EPS was $0.45 as compared to
$0.55 for the same period last year. A summary of first quarter
financial results is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Earnings Summary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except per share information)
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
|
|
$
|
356.2
|
|
|
|
$
|
365.2
|
|
|
|
-2.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
|
|
|
11.6
|
|
|
|
|
14.1
|
|
|
|
-17.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share from continuing operations
|
|
|
|
$
|
0.33
|
|
|
|
$
|
0.40
|
|
|
|
-17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items
|
|
|
|
|
|
|
|
0.12
|
|
|
|
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per share from continuing operations
|
|
|
|
$
|
0.45
|
|
|
|
$
|
0.55
|
|
|
|
-18.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All financial information and period-to-period references are on a
continuing operations basis unless otherwise noted. Organic sales
growth excludes the impacts of acquisitions, divestitures and foreign
exchange from year-to-year comparisons. Reconciliations to generally
accepted accounting principles (GAAP) and non-GAAP reconciliations are
provided in the attached financial tables.
1 Revenue from core products does not include
revenue from product lines that will be eliminated as part of the
Company’s previously announced Americas product rationalization
initiative.
First Quarter Highlights:
-
Reported consolidated sales decreased by 2.5%, organic consolidated
sales decreased by 1.9% and excluding the effect of the Company’s
previously announced Americas product rationalization initiative,
consolidated sales were flat.
-
Organic sales declines of 0.9% in the Americas and 5.7% in Europe, the
Middle East and Africa (EMEA) were partially offset by organic sales
growth in Asia-Pacific of 40.0%.
-
Excluding the effect of the Company’s previously announced product
rationalization initiative, Americas organic sales increased by 2.5%.
AERCO sales were $22.2 million in the quarter.
-
Adjusted operating margins decreased by 1.0 percentage point to 8.2%
for the first quarter of 2015 as compared to the first quarter of 2014
due to lower volume which drove under absorption and anticipated
higher G&A expenses; operating margins on a GAAP basis decreased 0.7
percentage points to 6.4% in the first quarter of 2015 as compared to
the first quarter of 2014.
-
Adjusted 2015 first quarter EPS from continuing operations decreased
$0.10 as compared to the prior year, driven primarily by decreased
operating results in EMEA, negative foreign currency movements, costs
related to the Americas product rationalization initiative and
anticipated higher G&A costs. AERCO contributed $0.02 of adjusted EPS
in the first quarter of 2015.
-
Free cash outflow was $4.8 million in the first quarter of 2015, as
compared to free cash outflow of $23.6 million in the first quarter of
2014. The improvement was driven principally by lower inventory
levels. The first quarter is a seasonally slow cash flow period and we
expect continued improvement in free cash flow as the year progresses.
-
The Company increased its quarterly dividend by 13.3%, or $0.02 per
share, to $0.17 per share for the second quarter of 2015. The dividend
will be payable on May 29, 2015 to the Company’s Class A and Class B
Common Stockholders of record at the close of business on May 18, 2015.
Commenting on operating results, Chief Executive Officer Robert J.
Pagano Jr., said, “We were pleased with our adjusted operating results
for the first quarter given the challenges we faced, which included
foreign currency headwinds, challenging EMEA end markets, harsh U.S.
weather and our previously announced Americas product rationalization
initiative. The Americas delivered incremental operating profit growth
despite relatively flat organic sales, Asia-Pacific drove incremental
profits on 40.0% top line growth and the AERCO acquisition performed
well. Further, our ongoing transformation and restructuring efforts are
proceeding as planned.”
Commenting on the enhanced dividend, Mr. Pagano noted, “The dividend
increase helps to maintain our dividend yield within a range we have
historically targeted. This initiative is part of our ongoing cash
allocation strategy and our commitment to return value to shareholders.
We remain committed to our long-term growth strategy of growing the
business, organically and through acquisitions.”
For a reconciliation of GAAP to non-GAAP items and a statement regarding
the usefulness of these measures to investors and management in
evaluating our operating performance, please see the tables attached to
this press release.
Watts Water Technologies, Inc. will hold a live web cast of its
conference call to discuss first quarter results for 2015 on Thursday,
April 30, 2015, at 9:00 a.m. Eastern Time. This press release and the
live web cast can be accessed by visiting the Investor Relations section
of the Company's website at www.wattswater.com.
Following the web cast, an archived version of the call will be
available at the same address until April 30, 2016.
The Company's 2015 Annual Meeting of Stockholders will be held at 9:00
a.m. on Wednesday, May 13, 2015 at the Company’s executive offices
located at 815 Chestnut Street, North Andover, Massachusetts.
Watts Water Technologies, Inc., through its subsidiaries, is a world
leader in the manufacture of innovative products to control the
efficiency, safety, and quality of water within residential, commercial,
and institutional applications. Its expertise in a wide variety of water
technologies enables it to be a comprehensive supplier to the water
industry.
This Press Release includes “forward-looking statements” as defined in
the Private Securities Litigation Reform Act of 1995, including
statements relating to expected improvement in free cash flow during the
year and our long-term growth strategy, our transformation and
restructuring initiatives and the timing and expected costs and savings
associated with those initiatives. These forward-looking statements
reflect our current views about future events. You should not rely on
forward-looking statements because our actual results may differ
materially from those predicted as a result of a number of potential
risks and uncertainties. These potential risks and uncertainties
include, but are not limited to: the effectiveness, the timing and the
expected costs and savings associated with our ongoing restructuring and
transformation programs and initiatives; the current economic and
financial condition, which can affect the housing and construction
markets where our products are sold, manufactured and marketed;
shortages in and pricing of raw materials and supplies; our ability to
compete effectively; changes in variable interest rates on our
borrowings; failure to expand our markets through acquisitions; failure
to successfully develop and introduce new product offerings or
enhancements to existing products; failure to manufacture products that
meet required performance and safety standards; foreign exchange rate
fluctuations; cyclicality of industries where we market our products,
such as plumbing and heating wholesalers and home improvement retailers;
environmental compliance costs; product liability risks; changes in the
status of current litigation; and other risks and uncertainties
discussed under the heading “Item 1A. Risk Factors” and in Note 14 of
the Notes to the Consolidated Financial Statements in our Annual Report
on Form 10-K for the year ended December 31, 2014 filed with the SEC and
our subsequent filings with the SEC. We undertake no duty to update the
information contained in this Press Release, except as required by law.
|
|
|
|
|
|
|
|
|
|
|
|
WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
(Amounts in millions, except per share information)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
|
|
|
|
|
March 29,
|
|
|
|
|
|
|
March 30,
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
|
|
2014
|
|
Net sales
|
|
|
|
|
|
$
|
356.2
|
|
|
|
|
|
$
|
365.2
|
|
Cost of goods sold
|
|
|
|
|
|
|
225.7
|
|
|
|
|
|
|
231.9
|
|
|
GROSS PROFIT
|
|
|
|
|
|
|
130.5
|
|
|
|
|
|
|
133.3
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
|
105.7
|
|
|
|
|
|
|
103.3
|
|
Restructuring and other charges, net
|
|
|
|
|
|
|
2.0
|
|
|
|
|
|
|
4.2
|
|
|
OPERATING INCOME
|
|
|
|
|
|
|
22.8
|
|
|
|
|
|
|
25.8
|
|
Other (income) expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
|
|
(0.2)
|
|
|
|
|
|
|
(0.1)
|
|
|
Interest expense
|
|
|
|
|
|
|
5.9
|
|
|
|
|
|
|
4.9
|
|
|
Other (income) expense, net
|
|
|
|
|
|
|
(0.2)
|
|
|
|
|
|
|
0.4
|
|
|
Total other expense
|
|
|
|
|
|
|
5.5
|
|
|
|
|
|
|
5.2
|
|
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
|
|
|
|
|
|
17.3
|
|
|
|
|
|
|
20.6
|
|
Provision for income taxes
|
|
|
|
|
|
|
5.7
|
|
|
|
|
|
|
6.5
|
|
|
NET INCOME
|
|
|
|
|
|
$
|
11.6
|
|
|
|
|
|
|
14.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
|
|
|
$
|
0.33
|
|
|
|
|
|
$
|
0.40
|
|
Weighted average number of shares
|
|
|
|
|
|
|
35.1
|
|
|
|
|
|
|
35.4
|
|
DILUTED EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
|
|
|
$
|
0.33
|
|
|
|
|
|
$
|
0.40
|
|
Weighted average number of shares
|
|
|
|
|
|
|
35.2
|
|
|
|
|
|
|
35.5
|
|
|
Dividends declared per share
|
|
|
|
|
|
$
|
0.15
|
|
|
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(Amounts in millions, except share information)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 29,
|
|
|
|
|
|
|
December 31,
|
ASSETS
|
|
|
|
|
|
|
2015
|
|
|
|
|
|
|
2014
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
261.8
|
|
|
|
|
|
$
|
301.1
|
|
Trade accounts receivable, less allowance for doubtful accounts of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$10.3 million at March 29, 2015 and $10.6 million at December 31,
2014
|
|
|
|
|
|
220.5
|
|
|
|
|
|
|
207.8
|
|
Inventories, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Raw materials
|
|
|
|
|
|
101.3
|
|
|
|
|
|
|
104.8
|
|
Work in process
|
|
|
|
|
|
15.9
|
|
|
|
|
|
|
16.7
|
|
Finished goods
|
|
|
|
|
|
165.5
|
|
|
|
|
|
|
170.1
|
|
Total Inventories
|
|
|
|
|
|
282.7
|
|
|
|
|
|
|
291.6
|
|
Prepaid expenses and other assets
|
|
|
|
|
|
25.9
|
|
|
|
|
|
|
27.4
|
|
Deferred income taxes
|
|
|
|
|
|
45.6
|
|
|
|
|
|
|
45.3
|
|
Assets held for sale
|
|
|
|
|
|
2.1
|
|
|
|
|
|
|
1.1
|
|
Total Current Assets
|
|
|
|
|
|
838.6
|
|
|
|
|
|
|
874.3
|
PROPERTY, PLANT AND EQUIPMENT:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
|
|
|
503.2
|
|
|
|
|
|
|
526.7
|
|
Accumulated depreciation
|
|
|
|
|
|
(313.7)
|
|
|
|
|
|
|
(323.4)
|
|
Property, plant and equipment, net
|
|
|
|
|
|
189.5
|
|
|
|
|
|
|
203.3
|
OTHER ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
|
612.0
|
|
|
|
|
|
|
639.0
|
|
Intangible assets, net
|
|
|
|
|
|
199.4
|
|
|
|
|
|
|
210.1
|
|
Deferred income taxes
|
|
|
|
|
|
4.5
|
|
|
|
|
|
|
4.7
|
|
Other, net
|
|
|
|
|
|
15.9
|
|
|
|
|
|
|
16.6
|
TOTAL ASSETS
|
|
|
|
|
$
|
1,859.9
|
|
|
|
|
|
$
|
1,948.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
$
|
113.0
|
|
|
|
|
|
$
|
120.8
|
|
Accrued expenses and other liabilities
|
|
|
|
|
|
133.8
|
|
|
|
|
|
|
138.8
|
|
Accrued pension plan settlements
|
|
|
|
|
|
40.4
|
|
|
|
|
|
|
40.0
|
|
Accrued compensation and benefits
|
|
|
|
|
|
39.7
|
|
|
|
|
|
|
44.2
|
|
Current portion of long-term debt
|
|
|
|
|
|
1.7
|
|
|
|
|
|
|
1.9
|
|
Total Current Liabilities
|
|
|
|
|
|
328.6
|
|
|
|
|
|
|
345.7
|
LONG-TERM DEBT, NET OF CURRENT PORTION
|
|
|
|
|
|
577.2
|
|
|
|
|
|
|
577.8
|
DEFERRED INCOME TAXES
|
|
|
|
|
|
73.2
|
|
|
|
|
|
|
77.4
|
OTHER NONCURRENT LIABILITIES
|
|
|
|
|
|
33.5
|
|
|
|
|
|
|
34.7
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, $0.10 par value; 5,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
no shares issued or outstanding
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
Class A Common Stock, $0.10 par value; 80,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 vote per share; issued and outstanding: 28,411,252 shares at March
29, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and 28,552,065 shares at December 31, 2014
|
|
|
|
|
|
2.8
|
|
|
|
|
|
|
2.9
|
|
Class B Common Stock, $0.10 par value; 25,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 votes per share; issued and outstanding: 6,479,290 shares at
March 29, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and December 31, 2014
|
|
|
|
|
|
0.6
|
|
|
|
|
|
|
0.6
|
|
Additional paid-in capital
|
|
|
|
|
|
501.0
|
|
|
|
|
|
|
497.4
|
|
Retained earnings
|
|
|
|
|
|
497.0
|
|
|
|
|
|
|
500.6
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
(154.0)
|
|
|
|
|
|
|
(89.1)
|
|
Total Stockholders' Equity
|
|
|
|
|
|
847.4
|
|
|
|
|
|
|
912.4
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
$
|
1,859.9
|
|
|
|
|
|
$
|
1,948.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Amounts in millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
|
|
|
March 29,
|
|
|
|
|
|
|
March 30,
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
|
|
2014
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
|
|
$
|
11.6
|
|
|
|
|
|
$
|
14.1
|
|
Adjustments to reconcile net income from continuing operations to net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
cash provided by (used in) continuing operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
7.9
|
|
|
|
|
|
|
8.2
|
|
Amortization of intangibles
|
|
|
|
|
|
5.1
|
|
|
|
|
|
|
3.7
|
|
Loss on disposal and impairment of goodwill, property, plant and
equipment and other
|
|
|
|
|
|
1.1
|
|
|
|
|
|
|
0.1
|
|
Stock-based compensation
|
|
|
|
|
|
2.3
|
|
|
|
|
|
|
1.7
|
|
Deferred income tax benefit
|
|
|
|
|
|
(1.8)
|
|
|
|
|
|
|
(0.4)
|
|
Changes in operating assets and liabilities, net of effects
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
from business acquisitions and divestures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
(21.6)
|
|
|
|
|
|
|
(11.8)
|
|
Inventories
|
|
|
|
|
|
(0.4)
|
|
|
|
|
|
|
(15.3)
|
|
Prepaid expenses and other assets
|
|
|
|
|
|
0.4
|
|
|
|
|
|
|
(1.3)
|
|
Accounts payable, accrued expenses and other liabilities
|
|
|
|
|
|
(3.8)
|
|
|
|
|
|
|
(17.7)
|
|
Net cash provided by (used in) continuing operations
|
|
|
|
|
|
0.8
|
|
|
|
|
|
|
(18.7)
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
|
|
|
|
|
(5.6)
|
|
|
|
|
|
|
(5.0)
|
|
Proceeds from the sale of property, plant and equipment
|
|
|
|
|
|
-
|
|
|
|
|
|
|
0.1
|
|
Net cash used in investing activities
|
|
|
|
|
|
(5.6)
|
|
|
|
|
|
|
(4.9)
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments of long-term debt
|
|
|
|
|
|
(0.3)
|
|
|
|
|
|
|
(0.4)
|
|
Payments of capital leases and other
|
|
|
|
|
|
(0.8)
|
|
|
|
|
|
|
(2.5)
|
|
Proceeds from share transactions under employee stock plans
|
|
|
|
|
|
0.5
|
|
|
|
|
|
|
0.4
|
|
Tax benefit of stock awards exercised
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
0.5
|
|
Payments to repurchase common stock
|
|
|
|
|
|
(9.4)
|
|
|
|
|
|
|
(9.4)
|
|
Debt issuance costs
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(2.0)
|
|
Dividends
|
|
|
|
|
|
(5.3)
|
|
|
|
|
|
|
(4.6)
|
|
Net cash used in financing activities
|
|
|
|
|
|
(15.2)
|
|
|
|
|
|
|
(18.0)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
|
(19.3)
|
|
|
|
|
|
|
(1.3)
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
|
|
|
|
|
(39.3)
|
|
|
|
|
|
|
(42.9)
|
Cash and cash equivalents at beginning of year
|
|
|
|
|
|
301.1
|
|
|
|
|
|
|
267.9
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
|
|
|
$
|
261.8
|
|
|
|
|
|
$
|
225.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES
|
SEGMENT INFORMATION
|
(Amounts in millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
March 29, 2015
|
|
|
|
|
March 30, 2014
|
|
|
|
|
|
|
|
|
|
|
Americas*
|
|
|
|
$
|
237.4
|
|
|
|
|
|
$
|
219.1
|
|
EMEA
|
|
|
|
|
109.0
|
|
|
|
|
|
|
139.1
|
|
Asia-Pacific
|
|
|
|
|
9.8
|
|
|
|
|
|
|
7.0
|
|
Total
|
|
|
|
$
|
356.2
|
|
|
|
|
|
$
|
365.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
March 29, 2015
|
|
|
|
|
March 30, 2014
|
|
|
|
|
|
|
|
|
|
|
Americas*
|
|
|
|
$
|
24.2
|
|
|
|
|
|
$
|
22.6
|
|
EMEA
|
|
|
|
|
5.4
|
|
|
|
|
|
|
8.9
|
|
Asia-Pacific
|
|
|
|
|
1.5
|
|
|
|
|
|
|
0.9
|
|
Corporate
|
|
|
|
|
(8.3
|
)
|
|
|
|
|
|
(6.6
|
)
|
Total
|
|
|
|
$
|
22.8
|
|
|
|
|
|
$
|
25.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intersegment Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
March 29, 2015
|
|
|
|
|
March 30, 2014
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
$
|
1.8
|
|
|
|
|
|
$
|
1.2
|
|
EMEA
|
|
|
|
|
2.7
|
|
|
|
|
|
|
3.6
|
|
Asia-Pacific
|
|
|
|
|
30.5
|
|
|
|
|
|
|
39.0
|
|
Total
|
|
|
|
$
|
35.0
|
|
|
|
|
|
$
|
43.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Americas first quarter 2015 results include the AERCO acquisition
|
|
|
Key Performance Indicators and Non-GAAP Measures
|
|
|
In this press release we refer to non-GAAP financial measures
(including adjusted operating income, adjusted operating income
excluding the AERCO acquisition, adjusted operating margins,
adjusted operating margins excluding the AERCO acquisition, adjusted
net income, adjusted earnings per share, adjusted earnings per share
excluding the AERCO acquisition, free cash flow, net debt to
capitalization ratio and the cash conversion rate of free cash flow
to net income) and provide a reconciliation of those non-GAAP
financial measures to the corresponding financial measures contained
in our consolidated financial statements prepared in accordance with
GAAP. We believe that these financial measures are appropriate to
enhance an overall understanding of our historical financial
performance and future prospects. Adjusted operating income,
adjusted operating margins, adjusted net income and adjusted
earnings per share eliminate certain expenses incurred in the
periods presented that relate primarily to our global restructuring
programs, deployment costs, acquisition costs, purchase accounting
adjustments and related tax benefits. Adjusted operating income,
operating margins and earnings per share excluding the AERCO
acquisition eliminate the acquisition results from our consolidated
results since the date of acquisition. Management then utilizes
these adjusted financial measures to assess the run-rate of the
Company’s continuing operations against those of comparable periods
without the distortion of those factors. Free cash flow and the net
debt to capitalization ratio, which are adjusted to exclude certain
cash inflows and outlays, and include only certain balance sheet
accounts from the comparable GAAP measures, are an indication of our
performance in cash flow generation and also provide an indication
of the Company's relative balance sheet leverage to other industrial
manufacturing companies. The cash conversion rate of free cash flow
to net income is also a measure of our performance in cash flow
generation. These non-GAAP financial measures are among the primary
indicators management uses as a basis for evaluating our cash flow
generation and our capitalization structure. In addition, free cash
flow is used as a criterion to measure and pay certain
compensation-based incentives. For these reasons, management
believes these non-GAAP financial measures can be useful to
investors, potential investors and others. The Company’s non-GAAP
financial measures may not be comparable to similarly titled
measures reported by other companies. The presentation of this
additional information is not meant to be considered in isolation or
as a substitute for financial measures prepared in accordance with
GAAP.
|
|
|
TABLE 1
|
RECONCILIATION OF GAAP "AS REPORTED" TO THE "ADJUSTED" NON-GAAP
|
EXCLUDING THE EFFECT OF ADJUSTMENTS FOR SPECIAL ITEMS
|
(Amounts in millions, except per share information)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED RESULTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
|
|
|
|
March 29,
|
|
|
|
|
|
March 30,
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
|
|
$
|
356.2
|
|
|
|
|
$
|
365.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
|
|
|
$
|
22.8
|
|
|
|
|
$
|
25.8
|
|
Operating margin %
|
|
|
|
|
|
|
6.4%
|
|
|
|
|
|
7.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition related costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Acquisition costs
|
|
|
|
|
|
|
0.2
|
|
|
|
|
|
-
|
|
- Purchase accounting adjustment
|
|
|
|
|
|
|
0.9
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
1.1
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges, net
|
|
|
|
|
|
|
2.0
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deployment costs related to transformation
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- EMEA transformation
|
|
|
|
|
|
|
1.9
|
|
|
|
|
|
3.5
|
|
- Americas transformation
|
|
|
|
|
|
|
1.5
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
3.4
|
|
|
|
|
|
3.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments for special items
|
|
|
|
|
|
$
|
6.5
|
|
|
|
|
$
|
7.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as adjusted
|
|
|
|
|
|
$
|
29.3
|
|
|
|
|
$
|
33.5
|
|
Adjusted operating margin %
|
|
|
|
|
|
|
8.2%
|
|
|
|
|
|
9.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations - as reported
|
|
|
|
|
|
$
|
11.6
|
|
|
|
|
$
|
14.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for special items - tax affected:
|
|
|
|
|
|
|
|
Acquisition related costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Acquisition costs
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
-
|
|
- Purchase accounting adjustment
|
|
|
|
|
|
|
0.6
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
0.7
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges, net
|
|
|
|
|
|
|
1.3
|
|
|
|
|
|
2.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deployment costs related to transformation
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- EMEA transformation
|
|
|
|
|
|
|
1.3
|
|
|
|
|
|
2.5
|
|
- Americas transformation
|
|
|
|
|
|
|
1.0
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
2.3
|
|
|
|
|
|
2.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Adjustments for special items - tax affected:
|
|
|
|
|
|
$
|
4.3
|
|
|
|
|
$
|
5.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations - as adjusted
|
|
|
|
|
|
$
|
15.9
|
|
|
|
|
$
|
19.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations earnings per share - diluted
|
|
|
|
|
|
|
|
Diluted earnings per share - as reported
|
|
|
|
|
|
$
|
0.33
|
|
|
|
|
$
|
0.40
|
|
Adjustments for special items
|
|
|
|
|
|
|
0.12
|
|
|
|
|
|
0.15
|
Diluted earnings per share - as adjusted
|
|
|
|
|
|
$
|
0.45
|
|
|
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 2
|
RECONCILIATION OF ADJUSTED OPERATING INCOME, MARGINS AND
EARNINGS PER SHARE TO ADJUSTED OPERATING INCOME,
MARGINS AND EARNINGS PER SHARE EXCLUDING THE AERCO ACQUISITION
|
(Amounts in millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
|
|
March 29,
|
|
|
|
|
|
|
2015
|
|
Net sales - as reported
|
|
|
|
$
|
356.2
|
|
Less acquisition sales
|
|
|
|
|
(22.2)
|
|
Net sales - excluding acquisition
|
|
|
|
$
|
334.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as adjusted
|
|
|
|
$
|
29.3
|
|
Adjusted operating margin %
|
|
|
|
|
8.2%
|
|
|
|
|
|
|
|
|
Less acquisition operating income - as adjusted
|
2.1
|
|
|
|
|
|
|
|
|
Operating income - as adjusted excluding acquisition
|
|
|
|
$
|
27.2
|
|
Adjusted operating margin % excluding acquisition
|
8.1%
|
|
|
|
|
|
|
|
|
Adjusted Non-GAAP earnings per share
|
|
|
|
$
|
0.45
|
|
Acquisition
|
|
|
|
|
(0.02)
|
|
Adjusted Non-GAAP earnings per share excluding acquisition
|
|
|
|
$
|
0.43
|
|
|
|
|
|
|
|
|
TABLE 3
|
SEGMENT INFORMATION - RECONCILIATION OF GAAP "AS REPORTED" TO THE
"ADJUSTED" NON-GAAP
|
EXCLUDING THE EFFECT OF ADJUSTMENTS FOR SPECIAL ITEMS
|
(Amounts in millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
|
March 29, 2015
|
|
|
|
|
|
|
March 30, 2014
|
|
|
|
|
|
Americas
|
|
|
EMEA
|
|
|
Asia- Pacific
|
|
|
Corporate
|
|
|
Total
|
|
|
|
|
|
|
Americas
|
|
|
EMEA
|
|
|
Asia- Pacific
|
|
|
Corporate
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
|
$
|
237.4
|
|
|
|
109.0
|
|
|
|
9.8
|
|
|
|
-
|
|
|
|
356.2
|
|
|
|
|
|
|
$
|
219.1
|
|
|
|
139.1
|
|
|
|
7.0
|
|
|
|
-
|
|
|
|
365.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - as reported
|
|
|
|
$
|
24.2
|
|
|
|
5.4
|
|
|
|
1.5
|
|
|
|
(8.3
|
)
|
|
|
22.8
|
|
|
|
|
|
|
$
|
22.6
|
|
|
|
8.9
|
|
|
|
0.9
|
|
|
|
(6.6
|
)
|
|
|
25.8
|
|
Operating margin %
|
|
|
|
|
10.2
|
%
|
|
|
5.0
|
%
|
|
|
15.3
|
%
|
|
|
|
|
|
6.4
|
%
|
|
|
|
|
|
|
10.3
|
%
|
|
|
6.4
|
%
|
|
|
12.9
|
%
|
|
|
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for special items
|
|
|
|
$
|
3.7
|
|
|
|
2.7
|
|
|
|
-
|
|
|
|
0.1
|
|
|
|
6.5
|
|
|
|
|
|
|
$
|
1.9
|
|
|
|
5.0
|
|
|
|
-
|
|
|
|
0.8
|
|
|
|
7.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - as adjusted
|
|
|
|
$
|
27.9
|
|
|
|
8.1
|
|
|
|
1.5
|
|
|
|
(8.2
|
)
|
|
|
29.3
|
|
|
|
|
|
|
$
|
24.5
|
|
|
|
13.9
|
|
|
|
0.9
|
|
|
|
(5.8
|
)
|
|
|
33.5
|
|
Adjusted operating margin %
|
|
|
|
|
11.8
|
%
|
|
|
7.4
|
%
|
|
|
15.3
|
%
|
|
|
|
|
|
8.2
|
%
|
|
|
|
|
|
|
11.2
|
%
|
|
|
10.0
|
%
|
|
|
12.9
|
%
|
|
|
|
|
|
9.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 4
|
RECONCILIATION OF NET CASH PROVIDED BY (USED IN) CONTINUING
OPERATIONS TO FREE CASH OUTFLOW
|
(Amounts in millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter Ended
|
|
|
|
|
|
|
March 29,
|
|
|
|
|
March 30,
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) continuing operations - as reported
|
|
|
|
$
|
0.8
|
|
|
|
$
|
(18.7)
|
|
Less: additions to property, plant, and equipment
|
|
|
|
|
(5.6)
|
|
|
|
|
(5.0)
|
|
Plus: proceeds from the sale of property, plant, and equipment
|
|
|
|
|
-
|
|
|
|
|
0.1
|
|
Free cash outflow
|
|
|
|
$
|
(4.8)
|
|
|
|
$
|
(23.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations - as reported
|
|
|
|
$
|
11.6
|
|
|
|
$
|
14.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash conversion rate of free cash outflow to net income
|
|
-41.4%
|
|
|
|
|
-167.4%
|
|
|
|
|
|
|
|
|
|
|
TABLE 5
|
|
RECONCILIATION OF LONG-TERM DEBT (INCLUDING CURRENT PORTION) TO
NET DEBT AND NET DEBT TO CAPITALIZATION RATIO
|
(Amounts in millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 29,
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
|
|
$
|
1.7
|
|
|
|
$
|
1.9
|
|
Plus: Long-term debt, net of current portion
|
|
|
|
|
577.2
|
|
|
|
|
577.8
|
|
Less: Cash and cash equivalents
|
|
|
|
|
(261.8)
|
|
|
|
|
(301.1)
|
|
Net debt
|
|
|
|
$
|
317.1
|
|
|
|
$
|
278.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt
|
|
|
|
$
|
317.1
|
|
|
|
$
|
278.6
|
|
Plus: Total stockholders' equity
|
|
|
|
|
847.4
|
|
|
|
|
912.4
|
|
Capitalization
|
|
|
|
$
|
1,164.5
|
|
|
|
$
|
1,191.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt to capitalization ratio
|
|
|
|
|
27.2%
|
|
|
|
|
23.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
Copyright Business Wire 2015