Watts Water Technologies Reports Fourth Quarter and Full Year Results for 2016
- 4Q16 sales totaled $342 million, down 5% driven by fewer shipping days; organic growth flat on a
days adjusted basis
- 4Q16 GAAP operating margin of 9.2%; adjusted operating margin of 10.9%, up 100 bps
- Solid 4Q16 and full year GAAP EPS of $0.51 and $2.44, respectively
- Adjusted 4Q16 and full year EPS of $0.64 and $2.67, respectively, both record
performances
- 2016 operating cash flow of $138 million; 2016 free cash flow of $102 million, up 25%
year-over-year
Watts Water Technologies, Inc. (NYSE: WTS) today announced results for the fourth quarter and year ended December 31, 2016.
Sales for the fourth quarter and the full year were $342 million and $1.4 billion, respectively, both down 5%, as compared to the
similar periods of 2015. Net income (loss) per diluted share (EPS) for the fourth quarter and year ended December 31, 2016 was
$0.51 and $2.44, respectively, as compared to ($3.41) and ($3.24) for the fourth quarter and year ended December 31, 2015,
respectively. The significant increase in GAAP EPS in the fourth quarter was primarily due to a 2015 goodwill impairment charge.
The full year increase in GAAP EPS was primarily due to the 2015 goodwill impairment charge and the settlement of the Company’s
pension plan and other benefit obligations. Adjusted for special items, fourth quarter and year ended December 31, 2016 EPS was
$0.64 and $2.67, respectively, as compared to $0.59 and $2.41 for the fourth quarter and year ended December 31, 2015,
respectively. Adjusted results improved due to strong operating performances in the quarter and during the year. A summary of
fourth quarter and full year financial results is as follows:
|
|
|
|
|
Fourth Quarter and Full Year Earnings Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except per share information) |
|
Fourth quarter ended December 31,
|
|
|
Year ended December 31, |
|
|
|
|
|
2016 |
|
2015 |
|
% Change |
|
|
2016 |
|
2015 |
|
% Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
$ 342.0 |
|
$ 358.3 |
|
(5%) |
|
|
$ 1,398.4 |
|
$ 1,467.7 |
|
(5%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
17.5 |
|
(118.2) |
|
|
|
|
84.2 |
|
(112.9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share |
|
$ 0.51 |
|
$ (3.41) |
|
|
|
|
$ 2.44 |
|
$ (3.24) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items |
|
0.13 |
|
4.00 |
|
|
|
|
0.23 |
|
5.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per share (1) |
|
$ 0.64 |
|
$ 0.59 |
|
8% |
|
|
$ 2.67 |
|
$ 2.41 |
|
11% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Special items and adjusted earnings per share
represent non-GAAP financial measures. For a reconciliation of GAAP to non-GAAP |
items please see the tables attached to this press release. |
Remarking on operating results, Chief Executive Officer, Robert J. Pagano Jr., said, “Our fourth quarter results were in line
with our expectations. We continued to expand operating margins and EPS despite flat organic growth. Our transformation initiatives
and on-going productivity focus drove the strong margin increase. We had another strong year of free cash flow, once again
exceeding net income.”
Commenting on the full year 2016, Mr. Pagano noted, “We made substantial progress in 2016, building on the foundation we
previously established. We continued to transform the Company by realigning our business teams and product platforms, getting
closer to our customers, executing on restructuring initiatives and re-investing for future growth. We also expanded our solutions
offering for commercial boiler room applications with the acquisition of PVI Industries. We achieved these results while
significantly expanding our full year adjusted operating margin by 130 basis points through continued portfolio enhancement,
productivity and other transformation initiatives. We expect our efforts in 2016 will drive growth and further margin expansion in
2017 and beyond.”
Fourth Quarter Financial Highlights:
- Excluding the effect of fewer shipping days, organic sales were flat with the fourth quarter last
year. Regionally, organic sales adjusted for shipping days were flat in the Americas, down 1% in Europe, Middle East and Africa
(EMEA), and up 18% in Asia-Pacific. The Americas sales performance was impacted by anticipated headwinds in the retail channel
which offset growth in our core plumbing and valves product lines. EMEA sales were impacted by lower demand in our larger
geographical markets, while Asia-Pacific grew substantially due to continued growth in the residential markets in China and in
the commercial markets outside of China.
- Operating margin on a GAAP basis increased to 9.2%, compared to a negative margin of 32.9% in the
fourth quarter of 2015. Included in 2015 operating margin were a $130 million goodwill impairment charge related to EMEA and a $6
million charge to settle legacy product liability claims. Adjusted operating margin increased 1.0 percentage point to 10.9% in
the fourth quarter of 2016 compared to 2015, driven primarily by strong productivity resulting from our transformation
initiatives.
- GAAP EPS of $0.51 was higher than the prior year quarter EPS of ($3.41) primarily driven by the 2015
charges for goodwill and product liability costs previously mentioned. Adjusted EPS of $0.64 was 8% higher than 2015 as a result
of improved operational performance, which more than offset a headwind from the exit of undifferentiated products.
- For 2016, operating cash flow was $138 million and net capital expenditures were $36 million,
resulting in free cash flow of $102 million. In 2015, operating cash flow was $109 million, net capital expenditures were $28
million and free cash flow was $82 million. Operating cash flow in 2015 included a $49 million outflow for the settlement of the
Company’s pension plan and other benefit obligations.
- The Company repurchased approximately 68,000 shares of Class A common stock at a cost of
approximately $4 million during the fourth quarter of 2016. For 2016, approximately 501,000 shares were purchased at a cost of
approximately $27 million. Approximately $56 million remains available for stock repurchases under the current stock repurchase
program, which has no expiration date.
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 fourth quarter and year end results
for 2016 on Friday, February 10, 2017, at 9:00 a.m. EST. 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 webcast, an archived version of the call will be available at the same address
until February 10, 2018.
The Company's 2017 Annual Meeting of Stockholders will be held at 9:00 a.m. EST on Wednesday, May 17, 2017 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. Watts’s 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 our transformation and restructuring initiatives and the timing and expected costs and savings
associated with those initiatives, as well as statements about expected synergies, and growth and margin expansion in 2017 and
beyond. 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; failure of the
settlements in Ponzo v. Watts and Klug v. Watts to receive final court approval; changes in the status
of current litigation; and other risks and uncertainties discussed under the heading “Item 1A. Risk Factors” and in Note 15 of the
Notes to the Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2015 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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
Year Ended |
|
|
|
|
|
December 31 |
|
|
|
December 31, |
|
|
|
December 31 |
|
|
|
December 31, |
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
Net sales |
|
|
$ |
342.0 |
|
|
$ |
358.3 |
|
|
$ |
1,398.4 |
|
|
$ |
1,467.7 |
Cost of goods sold |
|
|
|
204.3 |
|
|
|
223.7 |
|
|
|
832.8 |
|
|
|
914.6 |
|
GROSS PROFIT |
|
|
|
137.7 |
|
|
|
134.6 |
|
|
|
565.6 |
|
|
|
553.1 |
Selling, general and administrative expenses |
|
|
|
106.5 |
|
|
|
112.7 |
|
|
|
424.1 |
|
|
|
491.3 |
Restructuring and other charges, net |
|
|
|
(0.9) |
|
|
|
8.9 |
|
|
|
4.7 |
|
|
|
21.4 |
Goodwill and other long-lived asset impairment
charges |
|
|
|
0.5 |
|
|
|
130.5 |
|
|
|
0.5 |
|
|
|
130.5 |
Gain on disposition |
|
|
|
- |
|
|
|
- |
|
|
|
(8.7) |
|
|
|
- |
|
OPERATING INCOME (LOSS) |
|
|
|
31.6 |
|
|
|
(117.5) |
|
|
|
145.0 |
|
|
|
(90.1) |
Other (income) expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
|
(0.2) |
|
|
|
(0.3) |
|
|
|
(1.0) |
|
|
|
(1.0) |
|
Interest expense |
|
|
|
5.5 |
|
|
|
6.3 |
|
|
|
22.6 |
|
|
|
24.3 |
|
Other income, net |
|
|
|
(0.8) |
|
|
|
(1.5) |
|
|
|
(4.4) |
|
|
|
(2.4) |
|
Total other expense |
|
|
|
4.5 |
|
|
|
4.5 |
|
|
|
17.2 |
|
|
|
20.9 |
|
INCOME (LOSS) BEFORE INCOME TAXES |
|
|
|
27.1 |
|
|
|
(122.0) |
|
|
|
127.8 |
|
|
|
(111.0) |
Provision (benefit) for income taxes |
|
|
|
9.6 |
|
|
|
(3.8) |
|
|
|
43.6 |
|
|
|
1.9 |
|
NET INCOME (LOSS) |
|
|
$ |
17.5 |
|
|
$ |
(118.2) |
|
|
$ |
84.2 |
|
|
$ |
(112.9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) PER SHARE |
|
|
$ |
0.51 |
|
|
$ |
(3.41) |
|
|
$ |
2.45 |
|
|
$ |
(3.24) |
Weighted average number of shares |
|
|
|
34.4 |
|
|
|
34.7 |
|
|
|
34.4 |
|
|
|
34.9 |
DILUTED EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) PER SHARE |
|
|
$ |
0.51 |
|
|
$ |
(3.41) |
|
|
$ |
2.44 |
|
|
$ |
(3.24) |
Weighted average number of shares |
|
|
|
34.5 |
|
|
|
34.7 |
|
|
|
34.5 |
|
|
|
34.9 |
|
Dividends declared per share |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
|
$ |
0.71 |
|
|
$ |
0.66 |
|
WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS |
(Amounts in millions, except share information) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
December 31, |
ASSETS |
|
|
|
|
2016 |
|
|
|
2015 |
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
338.4 |
|
|
$ |
296.2 |
|
Trade accounts receivable, less allowance for doubtful
accounts of |
|
|
|
|
|
|
|
|
|
$14.2 million at December 31, 2016 and $10.1 million at
December 31, 2015 |
|
|
|
198.0 |
|
|
|
186.4 |
|
Inventories, net: |
|
|
|
|
|
|
|
|
|
Raw materials |
|
|
|
81.5 |
|
|
|
88.5 |
|
Work in process |
|
|
|
13.7 |
|
|
|
15.2 |
|
Finished goods |
|
|
|
144.2 |
|
|
|
136.3 |
|
Total Inventories |
|
|
|
239.4 |
|
|
|
240.0 |
|
Prepaid expenses and other assets |
|
|
|
40.5 |
|
|
|
46.1 |
|
Deferred income taxes |
38.6 |
|
|
|
38.4 |
|
Assets held for sale |
|
|
|
3.1 |
|
|
|
1.9 |
|
Total Current Assets |
|
|
|
858.0 |
|
|
|
809.0 |
PROPERTY, PLANT AND EQUIPMENT: |
|
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
|
498.1 |
|
|
|
498.6 |
|
Accumulated depreciation |
|
|
|
(308.4) |
|
|
|
(314.2) |
|
Property, plant and equipment, net |
|
|
|
189.7 |
|
|
|
184.4 |
OTHER ASSETS: |
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
532.7 |
|
|
|
489.0 |
|
Intangible assets, net |
202.5 |
|
|
|
192.8 |
|
Deferred income taxes |
1.5 |
|
|
|
3.7 |
|
Other, net |
|
|
|
12.4 |
|
|
|
11.9 |
TOTAL ASSETS |
|
|
$ |
1,796.8 |
|
|
$ |
1,690.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
$ |
101.1 |
|
|
$ |
101.7 |
|
Accrued expenses and other liabilities |
136.8 |
|
|
|
145.7 |
|
Accrued compensation and benefits |
|
|
|
48.5 |
|
|
|
46.5 |
|
Current portion of long-term debt |
|
|
|
139.1 |
|
|
|
1.1 |
|
Total Current Liabilities |
|
|
|
425.5 |
|
|
|
295.0 |
LONG-TERM DEBT, NET OF CURRENT PORTION |
|
|
|
511.3 |
|
|
|
574.2 |
DEFERRED INCOME TAXES |
|
|
|
84.4 |
|
|
|
71.8 |
OTHER NONCURRENT LIABILITIES |
|
|
|
41.5 |
|
|
|
44.9 |
|
|
|
|
|
|
|
|
|
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: 27,831,013
shares at December 31, 2016 |
|
|
|
|
|
|
|
|
|
and 28,049,908 shares at December 31, 2015 |
|
|
|
2.8 |
|
|
|
2.8 |
|
Class B Common Stock, $0.10 par value; 25,000,000 shares authorized; |
|
|
|
|
|
|
|
|
|
10 votes per share; issued and outstanding: 6,379,290
shares at December 31, 2016 |
|
|
|
|
|
|
|
|
|
and December 31, 2015 |
|
|
|
0.6 |
|
|
|
0.6 |
|
Additional paid-in capital |
|
|
|
535.2 |
|
|
|
512.0 |
|
Retained earnings |
|
|
|
348.5 |
|
|
|
317.7 |
|
Accumulated other comprehensive loss |
|
|
|
(153.0) |
|
|
|
(128.2) |
|
Total Stockholders' Equity |
|
|
|
734.1 |
|
|
|
704.9 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
$ |
1,796.8 |
|
|
$ |
1,690.8 |
|
WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Amounts in millions) |
(Unaudited) |
|
|
|
|
|
|
Year Ended |
|
|
|
|
|
December 31 |
|
|
|
December 31, |
|
|
|
|
|
2016 |
|
|
|
2015 |
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
$ |
84.2 |
|
|
$ |
(112.9) |
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
30.4 |
|
|
|
31.6 |
|
Amortization of intangibles |
|
|
|
20.8 |
|
|
|
20.9 |
|
Loss on disposal and impairment of property, plant and equipment and other |
|
|
|
3.7 |
|
|
|
132.4 |
|
Gain on acquisition |
|
|
|
(1.7) |
|
|
|
- |
|
Gain on disposition |
|
|
|
(8.6) |
|
|
|
- |
|
Stock-based compensation |
|
|
|
13.4 |
|
|
|
10.9 |
|
Deferred income tax benefit |
|
|
|
3.5 |
|
|
|
(20.5) |
|
Defined benefit plans settlement |
|
|
|
- |
|
|
|
59.7 |
|
Changes in operating assets and liabilities, net of effects |
|
|
|
|
|
|
|
|
|
from business acquisitions and divestitures: |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
|
(7.1) |
|
|
|
13.0 |
|
Inventories |
|
|
|
9.8 |
|
|
|
21.2 |
|
Prepaid expenses and other assets |
|
|
|
4.9 |
|
|
|
(17.8) |
|
Accounts payable, accrued expenses and other liabilities |
|
|
|
(15.2) |
|
|
|
(29.1) |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
|
138.1 |
|
|
|
109.4 |
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
|
(36.0) |
|
|
|
(27.7) |
|
Proceeds from the sale of property, plant and equipment |
|
|
|
0.1 |
|
|
|
0.1 |
|
Net proceeds from the sale of assets, and other |
|
|
|
9.9 |
|
|
|
30.7 |
|
Business acquisitions, net of cash acquired |
|
|
|
(88.0) |
|
|
|
(20.4) |
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
|
(114.0) |
|
|
|
(17.3) |
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Proceeds from long-term borrowings |
|
|
|
688.8 |
|
|
|
- |
|
Payments of long-term debt |
|
|
|
(614.4) |
|
|
|
(2.0) |
|
Payments of capital leases and other |
|
|
|
(1.9) |
|
|
|
(4.0) |
|
Proceeds from share transactions under employee stock plans |
|
|
|
8.2 |
|
|
|
2.5 |
|
Tax benefit of stock awards exercised |
|
|
|
0.4 |
|
|
|
0.3 |
|
Payments to repurchase common stock |
|
|
|
(26.8) |
|
|
|
(44.6) |
|
Debt issuance costs |
|
|
|
(2.1) |
|
|
|
- |
|
Dividends |
|
|
|
(24.5) |
|
|
|
(23.1) |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
|
27.7 |
|
|
|
(70.9) |
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
|
(9.6) |
|
|
|
(26.1) |
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
|
|
42.2 |
|
|
|
(4.9) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
|
296.2 |
|
|
|
301.1 |
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
|
|
$ |
338.4 |
|
|
$ |
296.2 |
|
WATTS WATER TECHNOLOGIES, INC. AND SUBSIDIARIES |
SEGMENT INFORMATION |
(Amounts in millions) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
Year Ended |
|
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
$ |
223.3 |
|
|
|
$ |
233.3 |
|
|
|
$ |
900.9 |
|
|
|
$ |
978.5 |
|
EMEA |
|
|
|
104.1 |
|
|
|
|
113.4 |
|
|
|
|
442.3 |
|
|
|
|
445.5 |
|
Asia-Pacific |
|
|
|
14.6 |
|
|
|
|
11.6 |
|
|
|
|
55.2 |
|
|
|
|
43.7 |
|
Total |
|
|
$ |
342.0 |
|
|
|
$ |
358.3 |
|
|
|
$ |
1,398.4 |
|
|
|
$ |
1,467.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
Year Ended |
|
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
$ |
31.4 |
|
|
|
$ |
19.3 |
|
|
|
$ |
127.1 |
|
|
|
$ |
109.9 |
|
EMEA |
|
|
|
7.6 |
|
|
|
|
(124.3 |
) |
|
|
|
40.8 |
|
|
|
|
(98.6 |
) |
Asia-Pacific |
|
|
|
2.1 |
|
|
|
|
(1.4 |
) |
|
|
|
14.3 |
|
|
|
|
(0.5 |
) |
Corporate |
|
|
|
(9.5 |
) |
|
|
|
(11.1 |
) |
|
|
|
(37.2 |
) |
|
|
|
(100.9 |
) |
Total |
|
|
$ |
31.6 |
|
|
|
$ |
(117.5 |
) |
|
|
$ |
145.0 |
|
|
|
$ |
(90.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intersegment Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
Year Ended |
|
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
|
December 31, 2016 |
|
|
December 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
$ |
2.9 |
|
|
|
$ |
2.3 |
|
|
|
$ |
12.0 |
|
|
|
$ |
8.2 |
|
EMEA |
|
|
|
3.4 |
|
|
|
|
2.0 |
|
|
|
|
11.8 |
|
|
|
|
9.8 |
|
Asia-Pacific |
|
|
|
18.8 |
|
|
|
|
19.9 |
|
|
|
|
77.9 |
|
|
|
|
110.9 |
|
Total |
|
|
$ |
25.1 |
|
|
|
$ |
24.2 |
|
|
|
$ |
101.7 |
|
|
|
$ |
128.9 |
|
|
Key Performance Indicators and Non-GAAP Measures |
|
|
In this press release we refer to non-GAAP financial
measures (including adjusted |
operating income, adjusted operating margins, adjusted
net income, adjusted earnings |
per share, organic sales, 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 related
costs, gains |
on acquisition and disposition, the related income tax impacts on these
items and |
other tax adjustments. Management then utilizes these adjusted financial
measures to |
assess the run-rate of the Company’s operations against those of
comparable periods. |
Organic sales growth is a non-GAAP measure of sales growth excluding the
impacts of |
foreign exchange, acquisitions and divestitures from period-over-period
comparisons. |
Management believes reporting organic sales growth provides useful
information to |
investors, potential investors and others, which allows for a more
complete |
understanding of underlying sales trends by providing sales growth on a
consistent |
basis. 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
|
Year Ended |
|
|
|
|
|
December 31 |
|
|
|
December 31, |
|
|
|
December 31 |
|
|
|
December 31, |
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
$ |
342.0 |
|
|
$ |
358.3 |
|
|
$ |
1,398.4 |
|
|
$ |
1,467.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - as reported |
|
|
$ |
31.6 |
|
|
$ |
(117.5) |
|
|
$ |
145.0 |
|
|
$ |
(90.1) |
|
Operating margin % |
|
|
|
9.2% |
|
|
|
-32.8% |
|
|
|
10.4% |
|
|
|
-6.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for special items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions / divesture related costs / benefits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill and other long-lived asset impairment charges |
|
|
|
0.5 |
|
|
|
130.5 |
|
|
|
0.5 |
|
|
|
130.5 |
|
Gain on disposition |
|
|
|
- |
|
|
|
- |
|
|
|
(8.7) |
|
|
|
- |
|
Acquisition costs |
|
|
|
1.9 |
|
|
|
0.5 |
|
|
|
2.0 |
|
|
|
0.7 |
|
Purchase accounting adjustments |
|
|
|
1.5 |
|
|
|
- |
|
|
|
2.0 |
|
|
|
0.9 |
|
|
|
|
|
3.9 |
|
|
|
131.0 |
|
|
|
(4.2) |
|
|
|
132.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges, net
|
|
|
|
(0.9) |
|
|
|
8.9 |
|
|
|
4.7 |
|
|
|
21.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deployment costs related to transformation activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA transformation |
|
|
|
0.4 |
|
|
|
0.6 |
|
|
|
0.6 |
|
|
|
3.4 |
|
Americas & Asia-Pacific transformation |
|
|
|
1.9 |
|
|
|
6.4 |
|
|
|
13.6 |
|
|
|
10.9 |
|
|
|
|
|
2.3 |
|
|
|
7.0 |
|
|
|
14.2 |
|
|
|
14.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal settlement |
|
|
|
- |
|
|
|
6.0 |
|
|
|
- |
|
|
|
6.0 |
|
Long-term obligation settlements |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
64.7 |
|
Debt issuance related costs |
|
|
|
0.3 |
|
|
|
- |
|
|
|
0.3 |
|
|
|
- |
|
|
|
|
|
0.3 |
|
|
|
6.0 |
|
|
|
0.3 |
|
|
|
70.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments for special items |
|
|
$ |
5.6 |
|
|
$ |
152.9 |
|
|
$ |
15.0 |
|
|
$ |
238.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as adjusted |
|
|
$ |
37.2 |
|
|
$ |
35.4 |
|
|
$ |
160.0 |
|
|
$ |
148.4 |
|
Adjusted operating margin % |
|
|
|
10.9% |
|
|
|
9.9% |
|
|
|
11.4% |
|
|
|
10.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) - as reported |
|
|
$ |
17.5 |
|
|
$ |
(118.2) |
|
|
$ |
84.2 |
|
|
$ |
(112.9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for special items - tax affected: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions / divesture related costs / benefits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill and other long-lived asset impairment charges |
|
|
|
0.4 |
|
|
|
126.8 |
|
|
|
0.4 |
|
|
|
126.8 |
|
Gain on acquisition |
|
|
|
- |
|
|
|
- |
|
|
|
(1.0) |
|
|
|
- |
|
Gain on disposition |
|
|
|
- |
|
|
|
- |
|
|
|
(8.3) |
|
|
|
- |
|
Acquisition costs |
|
|
|
1.1 |
|
|
|
0.3 |
|
|
|
1.2 |
|
|
|
0.4 |
|
Purchase accounting adjustment |
|
|
|
0.9 |
|
|
|
- |
|
|
|
1.3 |
|
|
|
0.5 |
|
|
|
|
|
2.4 |
|
|
|
127.1 |
|
|
|
(6.4) |
|
|
|
127.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges, net
|
|
|
|
(0.4) |
|
|
|
5.6 |
|
|
|
3.2 |
|
|
|
13.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deployment costs related to transformation activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA transformation |
|
|
|
0.3 |
|
|
|
0.4 |
|
|
|
0.5 |
|
|
|
2.3 |
|
Americas & Asia-Pacific transformation |
|
|
|
1.2 |
|
|
|
3.6 |
|
|
|
8.3 |
|
|
|
6.7 |
|
|
|
|
|
1.5 |
|
|
|
4.0 |
|
|
|
8.8 |
|
|
|
9.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal and customs settlement |
|
|
|
- |
|
|
|
3.7 |
|
|
|
- |
|
|
|
3.7 |
|
Long-term obligation settlements |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
44.6 |
|
Debt issuance related costs |
|
|
|
0.6 |
|
|
|
- |
|
|
|
0.6 |
|
|
|
- |
|
Tax adjustments |
|
|
|
0.6 |
|
|
|
(1.6) |
|
|
|
2.0 |
|
|
|
(1.6) |
|
|
|
|
|
1.2 |
|
|
|
2.1 |
|
|
|
2.6 |
|
|
|
46.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Adjustments for special items - tax
affected: |
|
|
$ |
4.7 |
|
|
$ |
138.8 |
|
|
$ |
8.2 |
|
|
$ |
197.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income - as adjusted |
|
|
$ |
22.2 |
|
|
$ |
20.6 |
|
|
$ |
92.4 |
|
|
$ |
84.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share - as reported |
|
|
$ |
0.51 |
|
|
$ |
(3.41) |
|
|
$ |
2.44 |
|
|
$ |
(3.24) |
|
Adjustments for special items |
|
|
|
0.13 |
|
|
|
4.00 |
|
|
|
0.23 |
|
|
|
5.65 |
Diluted earnings per share - as adjusted |
|
|
$ |
0.64 |
|
|
$ |
0.59 |
|
|
$ |
2.67 |
|
|
$ |
2.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 2 |
SEGMENT INFORMATION - RECONCILIATION OF GAAP "AS REPORTED" TO THE
"ADJUSTED" NON-GAAP |
EXCLUDING THE EFFECT OF ADJUSTMENTS FOR SPECIAL ITEMS |
(Amounts in millions) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
|
Fourth Quarter Ended |
|
|
|
|
December 31, 2016 |
|
|
|
December 31, 2015 |
|
|
|
|
Americas |
|
|
|
EMEA |
|
|
|
Asia-Pacific |
|
|
|
Corporate |
|
|
|
Total |
|
|
|
Americas |
|
|
|
EMEA |
|
|
|
Asia-Pacific |
|
|
|
Corporate |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
$ |
223.3 |
|
|
|
104.1 |
|
|
|
14.6 |
|
|
|
- |
|
|
|
342.0 |
|
|
$ |
233.3 |
|
|
|
113.4 |
|
|
|
11.6 |
|
|
|
- |
|
|
|
358.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - as reported |
|
|
$ |
31.4 |
|
|
|
7.6 |
|
|
|
2.1 |
|
|
|
(9.5) |
|
|
|
31.6 |
|
|
$ |
19.3 |
|
|
|
(124.3) |
|
|
|
(1.4) |
|
|
|
(11.1) |
|
|
|
(117.5) |
Operating margin % |
|
|
|
14.1% |
|
|
|
7.3% |
|
|
|
14.4% |
|
|
|
|
|
|
|
9.2% |
|
|
|
8.3% |
|
|
|
-109.6% |
|
|
|
-12.1% |
|
|
|
|
|
|
|
-32.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for special items |
|
|
$ |
2.8 |
|
|
|
1.2 |
|
|
|
- |
|
|
|
1.6 |
|
|
|
5.6 |
|
|
$ |
14.0 |
|
|
|
134.5 |
|
|
|
2.1 |
|
|
|
2.3 |
|
|
|
152.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - as adjusted |
|
|
$ |
34.2 |
|
|
|
8.8 |
|
|
|
2.1 |
|
|
|
(7.9) |
|
|
|
37.2 |
|
|
$ |
33.3 |
|
|
|
10.2 |
|
|
|
0.7 |
|
|
|
(8.8) |
|
|
|
35.4 |
Adjusted operating margin % |
|
|
|
15.3% |
|
|
|
8.5% |
|
|
|
14.4% |
|
|
|
|
|
|
|
10.9% |
|
|
|
14.3% |
|
|
|
9.0% |
|
|
|
6.0% |
|
|
|
|
|
|
|
9.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
Year Ended |
|
|
|
|
December 31, 2016 |
|
|
|
December 31, 2015 |
|
|
|
|
Americas |
|
|
|
EMEA |
|
|
|
Asia-Pacific |
|
|
|
Corporate |
|
|
|
Total |
|
|
|
Americas |
|
|
|
EMEA |
|
|
|
Asia-Pacific |
|
|
|
Corporate |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
$ |
900.9 |
|
|
|
442.3 |
|
|
|
55.2 |
|
|
|
- |
|
|
|
1,398.4 |
|
|
$ |
978.5 |
|
|
|
445.5 |
|
|
|
43.7 |
|
|
|
- |
|
|
|
1,467.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - as reported |
|
|
$ |
127.1 |
|
|
|
40.8 |
|
|
|
14.3 |
|
|
|
(37.2) |
|
|
|
145.0 |
|
|
$ |
109.9 |
|
|
|
(98.6) |
|
|
|
(0.5) |
|
|
|
(100.9) |
|
|
|
(90.1) |
Operating margin % |
|
|
|
14.1% |
|
|
|
9.2% |
|
|
|
25.9% |
|
|
|
|
|
|
|
10.4% |
|
|
|
11.2% |
|
|
|
-22.1% |
|
|
|
-1.1% |
|
|
|
|
|
|
|
-6.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for special items |
|
|
$ |
15.9 |
|
|
|
4.6 |
|
|
|
(7.0) |
|
|
|
1.5 |
|
|
|
15.0 |
|
|
$ |
25.8 |
|
|
|
139.6 |
|
|
|
6.0 |
|
|
|
67.1 |
|
|
|
238.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) - as adjusted |
|
|
$ |
143.0 |
|
|
|
45.4 |
|
|
|
7.3 |
|
|
|
(35.7) |
|
|
|
160.0 |
|
|
$ |
135.7 |
|
|
|
41.0 |
|
|
|
5.5 |
|
|
|
(33.8) |
|
|
|
148.4 |
Adjusted operating margin % |
|
|
|
15.9% |
|
|
|
10.3% |
|
|
|
13.2% |
|
|
|
|
|
|
|
11.4% |
|
|
|
13.9% |
|
|
|
9.2% |
|
|
|
12.6% |
|
|
|
|
|
|
|
10.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 3 |
SEGMENT INFORMATION - RECONCILIATION OF REPORTED NET SALES TO ORGANIC
SALES |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended |
|
|
|
|
Americas |
|
EMEA |
|
|
|
Asia-Pacific |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net sales December 31, 2016 |
|
|
$ |
223.3 |
|
|
$ |
104.1 |
|
|
$ |
14.6 |
|
|
$ |
342.0 |
Reported net sales December 31, 2015 |
|
|
|
233.3 |
|
|
|
113.4 |
|
|
|
11.6 |
|
|
|
358.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollar change |
|
|
$ |
(10.0) |
|
|
$ |
(9.3) |
|
|
$ |
3.0 |
|
|
$ |
(16.3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales % increase (decrease) |
|
|
|
-4.3% |
|
|
|
-8.2% |
|
|
|
25.9% |
|
|
|
-4.5% |
Decrease due to foreign exchange |
|
|
|
- |
|
|
|
2.3% |
|
|
|
3.8% |
|
|
|
0.8% |
Decrease due to divestitures |
|
|
|
3.6% |
|
|
|
- |
|
|
|
13.0% |
|
|
|
2.7% |
(Increase) due to acquisition |
|
|
|
-3.8% |
|
|
|
- |
|
|
|
-32.0% |
|
|
|
-3.5% |
subtotal |
|
|
|
-0.2% |
|
|
|
2.3% |
|
|
|
-15.2% |
|
|
|
0.0% |
Organic sales (decrease) increase |
|
|
|
-4.5% |
|
|
|
-5.9% |
|
|
|
10.7% |
|
|
|
-4.5% |
% decrease due to shipping days * |
|
|
|
4.3% |
|
|
|
4.5% |
|
|
|
7.7% |
|
|
|
4.3% |
Organic sales % increase (decrease) adjusted for shipping
days * |
|
|
|
-0.2% |
|
|
|
-1.4% |
|
|
|
18.4% |
|
|
|
-0.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Fourth quarter 2016 organic sales were adjusted to include
approximately 3 additional shipping days, as comparable to the fourth quarter of 2015. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
Americas |
|
EMEA |
|
|
|
Asia-Pacific |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net sales December 31, 2016 |
|
|
$ |
900.9 |
|
|
$ |
442.3 |
|
|
$ |
55.2 |
|
|
$ |
1,398.4 |
Reported net sales December 31, 2015 |
|
|
|
978.5 |
|
|
|
445.5 |
|
|
|
43.7 |
|
|
|
1,467.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollar change |
|
|
$ |
(77.6) |
|
|
$ |
(3.2) |
|
|
$ |
11.5 |
|
|
$ |
(69.3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales % increase (decrease) |
|
|
|
-7.9% |
|
|
|
-0.7% |
|
|
|
26.3% |
|
|
|
-4.7% |
Decrease due to foreign exchange |
|
|
|
0.2% |
|
|
|
0.9% |
|
|
|
4.2% |
|
|
|
0.6% |
Decrease due to divestitures |
|
|
|
9.4% |
|
|
|
- |
|
|
|
15.8% |
|
|
|
6.7% |
(Increase) due to acquisition |
|
|
|
-0.9% |
|
|
|
- |
|
|
|
-34.5% |
|
|
|
-1.6% |
subtotal |
|
|
|
8.7% |
|
|
|
0.9% |
|
|
|
-14.5% |
|
|
|
5.7% |
Organic sales increase |
|
|
|
0.8% |
|
|
|
0.2% |
|
|
|
11.8% |
|
|
|
1.0% |
|
|
|
|
|
|
|
|
|
TABLE 4 |
RECONCILIATION OF NET CASH PROVIDED BY OPERATIONS TO FREE CASH FLOW
AND ADJUSTED |
FREE CASH FLOW |
(Amounts in millions) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
December 31 |
|
|
|
December 31, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
Net cash provided by operations - as reported |
|
|
$ |
138.1 |
|
|
$ |
109.4 |
Less: additions to property, plant, and equipment |
|
|
|
(36.0) |
|
|
|
(27.7) |
Plus: proceeds from the sale of property, plant, and
equipment |
|
|
|
0.1 |
|
|
|
0.1 |
Free cash flow |
|
|
$ |
102.2 |
|
|
$ |
81.8 |
|
|
|
|
|
|
|
|
|
Net income - as reported |
|
|
$ |
84.2 |
|
|
$ |
(112.9) |
|
|
|
|
|
|
|
|
|
Cash conversion rate of free cash flow to net income |
|
|
|
121.4% |
|
|
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
|
$ |
102.2 |
|
|
$ |
81.8 |
Plus: payments made on long-term obligations |
|
|
|
- |
|
|
|
49.2 |
Free cash flow - as adjusted |
|
|
$ |
102.2 |
|
|
$ |
131.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE 5 |
RECONCILIATION OF LONG-TERM DEBT (INCLUDING CURRENT PORTION) TO NET
DEBT AND NET |
DEBT TO CAPITALIZATION RATIO |
(Amounts in millions) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
|
December 31, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
|
$ |
139.1 |
|
|
$ |
1.1 |
Plus: Long-term debt, net of current portion |
|
|
|
511.3 |
|
|
|
574.2 |
Less: Cash and cash equivalents |
|
|
|
(338.4) |
|
|
|
(296.2) |
Net debt |
|
|
$ |
312.0 |
|
|
$ |
279.1 |
|
|
|
|
|
|
|
|
|
Net debt |
|
|
$ |
312.0 |
|
|
$ |
279.1 |
Plus: Total stockholders' equity |
|
|
|
734.1 |
|
|
|
704.9 |
Capitalization |
|
|
$ |
1,046.1 |
|
|
$ |
984.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt to capitalization ratio |
|
|
|
29.8% |
|
|
|
28.4% |
Watts Water Technologies, Inc.
Timothy M. MacPhee, 978-689-6201
Vice President, Investor Relations
Fax: 978-688-2976
View source version on businesswire.com: http://www.businesswire.com/news/home/20170209006039/en/