XML 45 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment information (Tables)
9 Months Ended
Sep. 29, 2018
Segment Reporting [Abstract]  
Schedule of net sales by key geographic regions and markets
The following table summarizes our net sales by key geographic region:
 
Net Sales
 
Three months ended
 
Nine months ended
(dollars in millions)
September 29, 2018
 
September 30, 2017
 
September 29, 2018
 
September 30, 2017
North America
$
404.6

 
$
345.9

 
$
1,213.3

 
$
1,049.0

EMEA
207.1

 
198.3

 
665.3

 
583.1

East Asia and India
95.9

 
98.3

 
296.9

 
287.8

Greater China
90.2

 
83.6

 
281.7

 
239.3

South America
30.6

 
34.5

 
98.3

 
100.7

Net Sales
$
828.4

 
$
760.6

 
$
2,555.5

 
$
2,259.9

The following table summarizes our net sales into emerging and developed markets:
 
Net Sales
 
Three months ended
 
Nine months ended
(dollars in millions)
September 29, 2018
 
September 30, 2017
 
September 29, 2018
 
September 30, 2017
Developed
$
558.4

 
$
493.1

 
$
1,671.1

 
$
1,466.2

Emerging
270.0

 
267.5

 
884.4

 
793.7

Net Sales
$
828.4

 
$
760.6

 
$
2,555.5

 
$
2,259.9

Schedule of net sales by operating segment
 
Net Sales
 
Three months ended
 
Nine months ended
(dollars in millions)
September 29, 2018
 
September 30, 2017
 
September 29, 2018
 
September 30, 2017
Power Transmission
$
512.5

 
$
499.9

 
$
1,608.1

 
$
1,496.3

Fluid Power
315.9

 
260.7

 
947.4

 
763.6

Continuing operations
$
828.4

 
$
760.6

 
$
2,555.5


$
2,259.9

 
Adjusted EBITDA
 
Three months ended
 
Nine months ended
(dollars in millions)
September 29, 2018
 
September 30, 2017
 
September 29, 2018
 
September 30, 2017
Power Transmission
$
119.0

 
$
114.5

 
$
377.6

 
$
342.4

Fluid Power
62.2

 
49.6

 
192.4

 
153.7

Continuing operations
$
181.2

 
$
164.1

 
$
570.0


$
496.1

Reconciliation of Adjusted EBITDA to net income from continuing operations
Reconciliation of net income from continuing operations to Adjusted EBITDA:
 
Three months ended
 
Nine months ended
(dollars in millions)
September 29, 2018
 
September 30, 2017
 
September 29, 2018
 
September 30, 2017
Net income from continuing operations
$
67.0

 
$
18.1

 
$
189.3

 
$
52.4

Income tax expense
7.2

 
15.9

 
30.4

 
32.9

Income from continuing operations before taxes
74.2

 
34.0

 
219.7

 
85.3

Interest expense
40.2

 
55.0

 
139.8

 
179.0

Other expenses
3.4

 
10.9

 
17.5

 
46.7

Operating income from continuing operations
117.8

 
99.9

 
377.0

 
311.0

Depreciation and amortization
53.7

 
52.0

 
163.3

 
158.2

Transaction-related expenses (1)
0.2

 
7.2

 
6.2

 
11.3

Impairment of intangibles and other assets
0.2

 

 
0.6

 

Restructuring expense
1.2

 
2.4

 
3.2

 
8.3

Share-based compensation
2.3

 
1.2

 
5.5


2.9

Sponsor fees (included in other operating expenses)
1.9

 
1.5

 
5.9

 
4.5

Impact of fair value adjustment on inventory (included in cost of sales)

 

 
0.3



Non-recurring inventory adjustments (included in costs of sales)

 

 
0.8

 

Other operating expenses (income)
3.2

 
(0.1
)
 
6.6

 
(0.1
)
Other non-recurring adjustments (included in SG&A)
0.7

 

 
0.6

 

Adjusted EBITDA
$
181.2

 
$
164.1

 
$
570.0


$
496.1

(1) 
Transaction-related expenses relate primarily to advisory fees recognized in respect of our initial public offering, the acquisition of businesses and other corporate transactions such as debt refinancings.