Delaware | 1-37393 | 47-3110748 | ||
(State or Other Jurisdiction of | (Commission File Number) | (I.R.S. Employer | ||
Incorporation) | Identification No.) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: |
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(i) | adjusted operating income, which is defined as operating loss excluding the impairment of goodwill and intangible assets and special charges, net; |
(ii) | EBITDA, which is defined as net loss excluding income tax benefit, interest expense and depreciation and amortization; |
(iii) | adjusted EBITDA, which is defined as EBITDA excluding the impairment of goodwill and intangible assets, special charges, net, and charges related to early extinguishment of debt, and |
(iv) | adjusted diluted earnings per share (“EPS”), which is defined as diluted loss per share excluding the dilutive EPS effects of the impairment of goodwill and intangible assets, special charges, net, and charges related to early extinguishment of debt (all net of tax), as well as discrete and other tax items including primarily a tax benefit from a manufacturing expansion in Poland. |
Exhibit | |||
Number | Description | ||
99.1 | Press Release issued November 2, 2016, furnished solely pursuant to Item 2.02 of Form 8-K. |
SPX FLOW, Inc. | ||
Date: November 2, 2016 | By: | /s/ Jeremy W. Smeltser |
Jeremy W. Smeltser | ||
Vice President and | ||
Chief Financial Officer |
Exhibit | |||
Number | Description | ||
99.1 | Press Release issued November 2, 2016, furnished solely pursuant to Item 2.02 of Form 8-K. |
● | Reported GAAP Loss Per Share of $(0.11) | |
● | Reported Adjusted Earnings Per Share* of $0.34 | |
● | Completed Refinancing of $600 Million Senior Notes | |
● | Global Realignment Program Remains on Track to Achieve $135 Million of Savings | |
● | Revised 2016 Adjusted EPS* Guidance Range to $1.27 to $1.47 per share |
• | Revenues declined 20.8% to $466.8 million, from $589.5 million in the year-ago quarter. Organic revenues* decreased 19.6%, or $115.4 million, primarily due to the continued impact of lower oil and dairy prices on customers’ spending and investment decisions. The impact of the stronger U.S. Dollar versus foreign currencies decreased revenues by 1.2%, or $7.3 million. |
• | Operating income and margin were $21.8 million and 4.7%, compared to operating income and margin of $6.6 million and 1.1% in the year-ago quarter. |
◦ | The company recorded $12.5 million of special charges related to its previously announced realignment program, compared to $34.6 million in the year-ago quarter. |
• | Excluding special charges, adjusted operating income* and margin were $34.3 million and 7.3%. |
• | Diluted net loss per share was $(0.11) including discrete and other tax items of $0.35 per share primarily related to the company’s expansion in Poland, early extinguishment of debt charges of $(0.59) per share, and special charges of $(0.21) per share related to the global realignment program. |
• | Excluding discrete and other tax items, early extinguishment of debt and special charges, adjusted earnings per share* was $0.34. |
• | Net cash used in operating activities was $(21.4) million in the period including $(33.0) million of net pension payments and $(20.3) million of cash outflows in support of the company’s realignment program. |
• | Free cash flow* was a usage of $(28.6) million and included the net cash from operating activities described above and $(7.2) million in capital expenditures, of which $(1.7) million related to the new manufacturing facility in Bydgoszcz, Poland. |
Updated 2016 Full Year Financial Guidance | |||
($ millions; except per share data) | GAAP Basis | Adjusted Basis(1) | |
Revenue | $2,000 to $2,030 | $2,000 to $2,030 | |
Special Charges | ~$(80) | $0 | |
Operating Income (Loss) | $(370) to $(358) | $137 to $149 | |
Earnings (Loss) Per Share | $(9.15) to $(8.95) | $1.27 to $1.47 | |
Free Cash Flow (Usage)* | $(60) to $(40) | $60 to $80 | |
EBITDA* | $(347) to $(335) | $200 to $212 |
SPX FLOW, INC. AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS | |||||||
(Unaudited; in millions, except per share amounts) |
Three months ended | Nine months ended | ||||||||||||||
October 1, 2016 | September 26, 2015 | October 1, 2016 | September 26, 2015 | ||||||||||||
Revenues | $ | 466.8 | $ | 589.5 | $ | 1,500.6 | $ | 1,775.8 | |||||||
Costs and expenses: | |||||||||||||||
Cost of products sold | 320.7 | 391.6 | 1,028.5 | 1,178.4 | |||||||||||
Selling, general and administrative | 107.4 | 135.9 | 359.8 | 418.0 | |||||||||||
Intangible amortization | 4.4 | 5.8 | 15.8 | 17.7 | |||||||||||
Impairment of goodwill and intangible assets | — | 15.0 | 426.4 | 15.0 | |||||||||||
Special charges, net | 12.5 | 34.6 | 64.3 | 41.7 | |||||||||||
Operating income (loss) | 21.8 | 6.6 | (394.2 | ) | 105.0 | ||||||||||
Other income (expense), net | 0.2 | (2.2 | ) | (2.4 | ) | 2.1 | |||||||||
Related party interest income (expense), net | — | 7.4 | — | (2.2 | ) | ||||||||||
Other interest expense, net | (14.2 | ) | (0.3 | ) | (42.9 | ) | (1.0 | ) | |||||||
Loss on early extinguishment of debt | (38.9 | ) | — | (38.9 | ) | — | |||||||||
Income (loss) before income taxes | (31.1 | ) | 11.5 | (478.4 | ) | 103.9 | |||||||||
Income tax benefit (provision) | 26.9 | (15.7 | ) | 89.8 | (38.3 | ) | |||||||||
Net income (loss) | (4.2 | ) | (4.2 | ) | (388.6 | ) | 65.6 | ||||||||
Less: Net income (loss) attributable to noncontrolling interests | 0.5 | (0.1 | ) | — | (0.8 | ) | |||||||||
Net income (loss) attributable to SPX FLOW, Inc. | $ | (4.7 | ) | $ | (4.1 | ) | $ | (388.6 | ) | $ | 66.4 | ||||
Basic income (loss) per share of common stock | $ | (0.11 | ) | $ | (0.10 | ) | $ | (9.41 | ) | $ | 1.63 | ||||
Diluted income (loss) per share of common stock | $ | (0.11 | ) | $ | (0.10 | ) | $ | (9.41 | ) | $ | 1.62 | ||||
Weighted average number of common shares outstanding - basic | 41.383 | 40.809 | 41.307 | 40.809 | |||||||||||
Weighted average number of common shares outstanding - diluted | 41.383 | 40.809 | 41.307 | 40.932 |
SPX FLOW, INC. AND SUBSIDIARIES | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
(Unaudited; in millions) |
October 1, 2016 | December 31, 2015 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and equivalents | $ | 227.9 | $ | 295.9 | |||
Accounts receivable, net | 462.2 | 483.9 | |||||
Inventories, net | 309.0 | 305.2 | |||||
Other current assets | 76.8 | 72.4 | |||||
Total current assets | 1,075.9 | 1,157.4 | |||||
Property, plant and equipment: | |||||||
Land | 37.5 | 37.7 | |||||
Buildings and leasehold improvements | 250.7 | 224.9 | |||||
Machinery and equipment | 432.7 | 483.9 | |||||
720.9 | 746.5 | ||||||
Accumulated depreciation | (328.6 | ) | (314.1 | ) | |||
Property, plant and equipment, net | 392.3 | 432.4 | |||||
Goodwill | 759.9 | 1,023.4 | |||||
Intangibles, net | 379.3 | 579.4 | |||||
Other assets | 142.6 | 111.6 | |||||
TOTAL ASSETS | $ | 2,750.0 | $ | 3,304.2 | |||
LIABILITIES, MEZZANINE EQUITY AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 209.5 | $ | 227.1 | |||
Accrued expenses | 365.6 | 467.3 | |||||
Income taxes payable | 23.6 | 31.7 | |||||
Short-term debt | 116.2 | 28.0 | |||||
Current maturities of long-term debt | 20.3 | 10.3 | |||||
Total current liabilities | 735.2 | 764.4 | |||||
Long-term debt | 977.8 | 993.8 | |||||
Deferred and other income taxes | 67.5 | 142.0 | |||||
Other long-term liabilities | 128.6 | 133.4 | |||||
Total long-term liabilities | 1,173.9 | 1,269.2 | |||||
Mezzanine equity | 20.6 | — | |||||
Equity: | |||||||
SPX FLOW, Inc. shareholders’ equity: | |||||||
Common stock | 0.4 | 0.4 | |||||
Paid-in capital | 1,637.4 | 1,621.7 | |||||
Retained earnings (accumulated deficit) | (378.4 | ) | 21.1 | ||||
Accumulated other comprehensive loss | (436.0 | ) | (382.7 | ) | |||
Common stock in treasury | (4.3 | ) | (1.4 | ) | |||
Total SPX FLOW, Inc. shareholders' equity | 819.1 | 1,259.1 | |||||
Noncontrolling interests | 1.2 | 11.5 | |||||
Total equity | 820.3 | 1,270.6 | |||||
TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY | $ | 2,750.0 | $ | 3,304.2 |
SPX FLOW, INC. AND SUBSIDIARIES | |||||||
RESULTS OF REPORTABLE SEGMENTS | |||||||
(Unaudited; in millions) |
Three months ended | Nine months ended | ||||||||||||||||||||||||||
October 1, 2016 | September 26, 2015 | Δ | %/bps | October 1, 2016 | September 26, 2015 | Δ | %/bps | ||||||||||||||||||||
Food and Beverage | |||||||||||||||||||||||||||
Revenues | $ | 173.0 | $ | 205.9 | $ | (32.9 | ) | -16.0% | $ | 545.8 | $ | 650.8 | $ | (105.0 | ) | -16.1% | |||||||||||
Gross profit | 51.8 | 67.0 | (15.2 | ) | 162.6 | 205.2 | (42.6 | ) | |||||||||||||||||||
Selling, general and administrative expense | 30.3 | 38.0 | (7.7 | ) | 100.1 | 121.2 | (21.1 | ) | |||||||||||||||||||
Intangible amortization expense | 1.9 | 1.9 | — | 5.6 | 5.9 | (0.3 | ) | ||||||||||||||||||||
Income | $ | 19.6 | $ | 27.1 | $ | (7.5 | ) | -27.7% | $ | 56.9 | $ | 78.1 | $ | (21.2 | ) | -27.1% | |||||||||||
as a percent of revenues | 11.3 | % | 13.2 | % | -190bps | 10.4 | % | 12.0 | % | -160bps | |||||||||||||||||
Power and Energy | |||||||||||||||||||||||||||
Revenues | $ | 127.3 | $ | 198.5 | $ | (71.2 | ) | -35.9% | $ | 432.8 | $ | 556.0 | $ | (123.2 | ) | -22.2% | |||||||||||
Gross profit | 36.2 | 64.6 | (28.4 | ) | 125.0 | 184.9 | (59.9 | ) | |||||||||||||||||||
Selling, general and administrative expense | 29.6 | 35.5 | (5.9 | ) | 101.2 | 111.7 | (10.5 | ) | |||||||||||||||||||
Intangible amortization expense | 1.1 | 2.6 | (1.5 | ) | 6.1 | 7.7 | (1.6 | ) | |||||||||||||||||||
Income | $ | 5.5 | $ | 26.5 | $ | (21.0 | ) | -79.2% | $ | 17.7 | $ | 65.5 | $ | (47.8 | ) | -73.0% | |||||||||||
as a percent of revenues | 4.3 | % | 13.4 | % | -910bps | 4.1 | % | 11.8 | % | -770bps | |||||||||||||||||
Industrial | |||||||||||||||||||||||||||
Revenues | $ | 166.5 | $ | 185.1 | $ | (18.6 | ) | -10.0% | $ | 522.0 | $ | 569.0 | $ | (47.0 | ) | -8.3% | |||||||||||
Gross profit | 58.1 | 66.3 | (8.2 | ) | 184.5 | 207.3 | (22.8 | ) | |||||||||||||||||||
Selling, general and administrative expense | 33.7 | 39.3 | (5.6 | ) | 111.1 | 123.8 | (12.7 | ) | |||||||||||||||||||
Intangible amortization expense | 1.4 | 1.3 | 0.1 | 4.1 | 4.1 | — | |||||||||||||||||||||
Income | $ | 23.0 | $ | 25.7 | $ | (2.7 | ) | -10.5% | $ | 69.3 | $ | 79.4 | $ | (10.1 | ) | -12.7% | |||||||||||
as a percent of revenues | 13.8 | % | 13.9 | % | -10bps | 13.3 | % | 14.0 | % | -70bps | |||||||||||||||||
Consolidated and Combined Revenues | $ | 466.8 | $ | 589.5 | $ | (122.7 | ) | -20.8% | $ | 1,500.6 | $ | 1,775.8 | $ | (275.2 | ) | -15.5% | |||||||||||
Consolidated and Combined Segment Income | 48.1 | 79.3 | (31.2 | ) | -39.3% | 143.9 | 223.0 | (79.1 | ) | -35.5% | |||||||||||||||||
as a percent of revenues | 10.3 | % | 13.5 | % | -320bps | 9.6 | % | 12.6 | % | -300bps | |||||||||||||||||
Total income for reportable segments | $ | 48.1 | $ | 79.3 | $ | (31.2 | ) | $ | 143.9 | $ | 223.0 | $ | (79.1 | ) | |||||||||||||
Corporate expense | 13.8 | 14.1 | (0.3 | ) | 45.3 | 50.3 | (5.0 | ) | |||||||||||||||||||
Pension and postretirement expense | — | 9.0 | (9.0 | ) | 2.1 | 11.0 | (8.9 | ) | |||||||||||||||||||
Impairment of goodwill and intangible assets | — | 15.0 | (15.0 | ) | 426.4 | 15.0 | 411.4 | ||||||||||||||||||||
Special charges, net | 12.5 | 34.6 | (22.1 | ) | 64.3 | 41.7 | 22.6 | ||||||||||||||||||||
Consolidated and Combined Operating Income (Loss) | $ | 21.8 | $ | 6.6 | $ | 15.2 | 230.3% | $ | (394.2 | ) | $ | 105.0 | $ | (499.2 | ) | -475.4% | |||||||||||
as a percent of revenues | 4.7 | % | 1.1 | % | 360bps | (26.3 | )% | 5.9 | % | -3220bps |
SPX FLOW, INC. AND SUBSIDIARIES | |||
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS | |||
(Unaudited; in millions) |
Three months ended | Nine months ended | ||||||||||||||
October 1, 2016 | September 26, 2015 | October 1, 2016 | September 26, 2015 | ||||||||||||
Cash flows from (used in) operating activities: | |||||||||||||||
Net income (loss) | $ | (4.2 | ) | $ | (4.2 | ) | $ | (388.6 | ) | $ | 65.6 | ||||
Adjustments to reconcile net income (loss) to net cash from (used in) operating activities: | |||||||||||||||
Special charges, net | 12.5 | 34.6 | 64.3 | 41.7 | |||||||||||
Impairment of goodwill and intangible assets | — | 15.0 | 426.4 | 15.0 | |||||||||||
Deferred income taxes | (35.9 | ) | (7.3 | ) | (100.2 | ) | (11.2 | ) | |||||||
Depreciation and amortization | 15.6 | 14.8 | 49.7 | 44.3 | |||||||||||
Stock-based compensation | 3.0 | — | 14.2 | — | |||||||||||
Pension and other employee benefits | 1.7 | 8.2 | 7.3 | 9.8 | |||||||||||
Gain on asset sales and other, net | (0.1 | ) | — | (1.4 | ) | (1.2 | ) | ||||||||
Loss on early extinguishment of debt | 38.9 | — | 38.9 | — | |||||||||||
Changes in operating assets and liabilities: | |||||||||||||||
Accounts receivable and other assets | 43.9 | 40.9 | 30.7 | (27.2 | ) | ||||||||||
Inventories | (1.3 | ) | 0.6 | (5.0 | ) | (26.9 | ) | ||||||||
Accounts payable, accrued expenses and other | (21.3 | ) | (80.7 | ) | (77.2 | ) | (41.9 | ) | |||||||
Domestic pension payments | (53.9 | ) | — | (65.9 | ) | — | |||||||||
Cash spending on restructuring actions | (20.3 | ) | (6.3 | ) | (43.2 | ) | (11.4 | ) | |||||||
Net cash from (used in) operating activities | (21.4 | ) | 15.6 | (50.0 | ) | 56.6 | |||||||||
Cash flows used in investing activities: | |||||||||||||||
Proceeds from asset sales and other, net | 0.3 | 3.7 | 2.4 | 5.3 | |||||||||||
Increase in restricted cash | — | (0.4 | ) | (0.2 | ) | (0.5 | ) | ||||||||
Capital expenditures | (7.2 | ) | (20.5 | ) | (37.3 | ) | (43.1 | ) | |||||||
Net cash used in investing activities | (6.9 | ) | (17.2 | ) | (35.1 | ) | (38.3 | ) | |||||||
Cash flows from (used in) financing activities: | |||||||||||||||
Proceeds from issuance of senior notes | 600.0 | — | 600.0 | — | |||||||||||
Repurchases of senior notes (includes premiums paid of $36.4) | (636.4 | ) | — | (636.4 | ) | — | |||||||||
Borrowings under senior credit facilities | 304.0 | 455.0 | 328.0 | 455.0 | |||||||||||
Repayments of senior credit facilities | (238.0 | ) | — | (260.0 | ) | — | |||||||||
Borrowings under trade receivables financing arrangement | 46.9 | — | 79.9 | — | |||||||||||
Repayments of trade receivables financing arrangement | (31.7 | ) | — | (53.7 | ) | — | |||||||||
Repayments of related party notes payable | — | — | — | (5.4 | ) | ||||||||||
Borrowings under other financing arrangements | 0.1 | — | 1.2 | 1.0 | |||||||||||
Repayments of other financing arrangements | (4.0 | ) | (1.4 | ) | (12.8 | ) | (2.7 | ) | |||||||
Minimum withholdings paid on behalf of employees for net share settlements, net | (0.1 | ) | — | (3.2 | ) | — | |||||||||
Financing fees paid | (12.6 | ) | (6.2 | ) | (12.6 | ) | (6.2 | ) | |||||||
Dividends paid to noncontrolling interests in subsidiary | — | — | (1.2 | ) | (0.2 | ) | |||||||||
Change in former parent company investment | — | (405.2 | ) | — | (453.9 | ) | |||||||||
Net cash from (used in) financing activities | 28.2 | 42.2 | 29.2 | (12.4 | ) | ||||||||||
Change in cash and equivalents due to changes in foreign currency exchange rates | (1.0 | ) | (8.6 | ) | (12.1 | ) | (15.4 | ) | |||||||
Net change in cash and equivalents | (1.1 | ) | 32.0 | (68.0 | ) | (9.5 | ) | ||||||||
Consolidated and combined cash and equivalents, beginning of period | 229.0 | 175.1 | 295.9 | 216.6 | |||||||||||
Consolidated and combined cash and equivalents, end of period | $ | 227.9 | $ | 207.1 | $ | 227.9 | $ | 207.1 |
SPX FLOW, INC. AND SUBSIDIARIES | ||||
CASH AND DEBT RECONCILIATION | ||||
(Unaudited; in millions) |
Nine months ended | |||
October 1, 2016 | |||
Beginning cash and equivalents | $ | 295.9 | |
Net cash used in operating activities | (50.0 | ) | |
Proceeds from asset sales and other, net | 2.4 | ||
Increase in restricted cash | (0.2 | ) | |
Capital expenditures | (37.3 | ) | |
Net repurchases of senior notes (premiums paid) | (36.4 | ) | |
Net borrowings under senior credit facilities | 68.0 | ||
Net borrowings under trade receivables financing arrangement | 26.2 | ||
Net repayments of other financing arrangements | (11.6 | ) | |
Minimum withholdings paid on behalf of employees for net share settlements, net | (3.2 | ) | |
Financing fees paid | (12.6 | ) | |
Dividends paid to noncontrolling interests in subsidiary | (1.2 | ) | |
Change in cash and equivalents due to changes in foreign currency exchange rates | (12.1 | ) | |
Ending cash and equivalents | $ | 227.9 |
Debt at | Debt at | ||||||
October 1, 2016 | December 31, 2015 | ||||||
Domestic revolving loan facility | $ | 73.0 | $ | — | |||
Term loan | 395.0 | 400.0 | |||||
5.625% senior notes | 300.0 | — | |||||
5.875% senior notes | 300.0 | — | |||||
6.875% senior notes | — | 600.0 | |||||
Trade receivables financing arrangement | 26.2 | — | |||||
Other indebtedness | 32.9 | 37.3 | |||||
Totals | $ | 1,127.1 | $ | 1,037.3 |
SPX FLOW, INC. AND SUBSIDIARIES | ||||||||
ORGANIC REVENUE RECONCILIATION | ||||||||
(Unaudited) |
Three months ended October 1, 2016 | ||||||||
Net Revenue Decline | Foreign Currency | Organic Revenue Decline | ||||||
Food and Beverage reportable segment | (16.0 | )% | 0.6 | % | (16.6 | )% | ||
Power and Energy reportable segment | (35.9 | )% | (3.4 | )% | (32.5 | )% | ||
Industrial reportable segment | (10.0 | )% | (1.0 | )% | (9.0 | )% | ||
Consolidated | (20.8 | )% | (1.2 | )% | (19.6 | )% | ||
Nine months ended October 1, 2016 | ||||||||
Net Revenue Decline | Foreign Currency | Organic Revenue Decline | ||||||
Food and Beverage reportable segment | (16.1 | )% | (1.0 | )% | (15.1 | )% | ||
Power and Energy reportable segment | (22.2 | )% | (3.3 | )% | (18.9 | )% | ||
Industrial reportable segment | (8.3 | )% | (1.6 | )% | (6.7 | )% | ||
Consolidated | (15.5 | )% | (1.9 | )% | (13.6 | )% |
SPX FLOW, INC. AND SUBSIDIARIES | |||||||
ADJUSTED OPERATING INCOME RECONCILIATION | |||||||
(Unaudited; in millions) |
Three months ended | |||
October 1, 2016 | |||
Operating income | $ | 21.8 | |
Impairment of goodwill and intangible assets | — | ||
Special charges, net | 12.5 | ||
Adjusted operating income | $ | 34.3 |
SPX FLOW, INC. AND SUBSIDIARIES | |||||||
ADJUSTED DILUTED EARNINGS PER SHARE RECONCILIATION | |||||||
(Unaudited) |
Three months ended | |||
October 1, 2016 | |||
Diluted loss per share | $ | (0.11 | ) |
Impairment of goodwill and intangible assets | — | ||
Early extinguishment of debt, net of tax benefit | 0.59 | ||
Special charges, net of tax | 0.21 | ||
Discrete and other net tax benefits, primarily Poland incentive | $ | (0.35 | ) |
Adjusted diluted earnings per share | $ | 0.34 |
SPX FLOW, INC. AND SUBSIDIARIES | |||||||||||
FREE CASH FLOW AND ADJUSTED FREE CASH FLOW RECONCILIATION | |||||||||||
(Unaudited; in millions) | |||||||||||
Three months ended | Nine months ended | 2016 | |||||||||
October 1, 2016 | October 1, 2016 | Mid-Point Target | |||||||||
Net cash used in operating activities | $ | (21.4 | ) | $ | (50.0 | ) | $ | (4 | ) | ||
Capital expenditures | (7.2 | ) | (37.3 | ) | (45 | ) | |||||
Free cash flow used in operations | $ | (28.6 | ) | $ | (87.3 | ) | $ | (49 | ) | ||
Free cash flow used in operations | $ | (28.6 | ) | $ | (87.3 | ) | $ | (49 | ) | ||
Cash spending on restructuring actions | 20.3 | 43.2 | 58 | ||||||||
Capital expenditures related to manufacturing expansion in Poland | 1.7 | 17.9 | 20 | ||||||||
Domestic pension payments, net of tax benefit | 33.0 | 41.0 | 41 | ||||||||
Adjusted free cash flow from operations | $ | 26.4 | $ | 14.8 | $ | 70 |
SPX FLOW, INC. AND SUBSIDIARIES | |||||||
ADJUSTED OPERATING INCOME RECONCILIATION | |||||||
(Unaudited; in millions) |
2016 | |||
Mid-Point Target | |||
Operating loss | $ | (364 | ) |
Impairment of goodwill and intangible assets | 426 | ||
Special charges, net | 80 | ||
Adjusted operating income | $ | 143 |
SPX FLOW, INC. AND SUBSIDIARIES | |||||||
ADJUSTED DILUTED EARNINGS PER SHARE RECONCILIATION | |||||||
(Unaudited) |
2016 | |||
Mid-Point Target | |||
Diluted loss per share | $ | (9.05 | ) |
Impairment of goodwill and intangible assets, net of tax | 8.71 | ||
Special charges, net of tax | 1.41 | ||
Early extinguishment of debt, net of tax | 0.59 | ||
Discrete and other net tax benefits, primarily Poland incentive | (0.29 | ) | |
Adjusted diluted earnings per share | $ | 1.37 |
SPX FLOW, INC. AND SUBSIDIARIES | |||
EBITDA AND ADJUSTED EBITDA RECONCILIATION | |||
(Unaudited; in millions) |
2016 | |||
Mid-Point Target | |||
Net loss | $ | (375 | ) |
Income tax benefit | (87 | ) | |
Interest expense | 56 | ||
Depreciation and amortization | 65 | ||
EBITDA | (341 | ) | |
Early extinguishment of debt | 39 | ||
Special charges, net | 80 | ||
Impairment of goodwill and intangible assets | 426 | ||
ADJUSTED EBITDA | 205 | ||
Non-cash compensation expense | 25 | ||
Non-service pension costs | 2 | ||
Interest income | 3 | ||
Other | (1 | ) | |
Bank consolidated EBITDA | $ | 233 |