EX-99.1 2 joy-03022017xex991earnings.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1

News Release
 
Contact:
James M. Sullivan
Executive Vice President and Chief Financial Officer
+1 414-319-8509

JOY GLOBAL ANNOUNCES FIRST QUARTER
FISCAL 2017 OPERATING RESULTS


Milwaukee, WI - March 2, 2017 - Joy Global Inc. (NYSE: JOY), a worldwide leader in high-productivity mining solutions, today reported first quarter fiscal 2017 results.

First Quarter Summary

Bookings $615 million, up 12 percent from a year ago
Service bookings $524 million, increased 21 percent from a year ago
Net sales $498 million, down 5 percent from a year ago
Loss per diluted share $0.00, compared to $(0.41) a year ago
Adjusted loss per diluted share $(0.06), compared to $(0.23) a year ago
Cash from operations $41 million, down $67 million from a year ago


First Quarter Operating Results

"Over the last several months we have seen further evidence of commodity markets rebalancing, which has helped improve commodity pricing," said Ted Doheny, President and Chief Executive Officer. "These pricing improvements and increased production levels have strengthened cash flows for many mining companies. This has led to increased rebuild activity in what is typically a seasonally slower fiscal first quarter. While we are encouraged by recent market developments, the level of service bookings achieved in the first quarter is not expected to repeat over the remainder of the year. The mining industry remains cautious with overall capital expenditures still projected to decline in 2017."


Bookings - (in millions)
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
January 27,
2017
 
January 29,
2016
 
%
Change
Segment:
 
 
 
 
 
 
Underground
 
$
321

 
$
281

 
14
 %
Surface
 
319

 
286

 
12
 %
Eliminations
 
(25
)
 
(17
)
 
 
Total Bookings by Segment
 
$
615

 
$
550

 
12
 %
 
 
 
 
 
 
 
Product:
 
 
 
 
 
 
Service
 
$
524

 
$
432

 
21
 %
Original Equipment
 
91

 
118

 
(23
)%
Total Bookings by Product
 
$
615

 
$
550

 
12
 %


Consolidated bookings in the first quarter totaled $615 million, an increase of 12 percent versus the first quarter of last year. Original equipment orders decreased 23 percent while service orders increased 21 percent compared to the prior year. Current quarter bookings included a $10 million favorable impact from foreign currency exchange movements versus the year ago

1



period, a $3 million increase for original equipment and a $7 million increase for service bookings. After adjusting for foreign currency exchange, orders were up 10 percent compared to the first quarter of last year, with original equipment orders down 25 percent and service orders up 20 percent.

Bookings for underground mining machinery increased 14 percent in comparison to the first quarter of last year. Original equipment orders decreased 28 percent compared to the prior year, with declines in Eurasia, China and Africa partially offset by increases in North America and Australia. Service orders increased 29 percent compared to the prior year, with increases in all regions except China. Orders for underground mining machinery increased by $7 million from the impact of foreign currency exchange compared to the first quarter of last year primarily due to the strengthening of the Australian dollar and South African rand relative to the U.S. dollar.
  
Bookings for surface mining equipment increased 12 percent in comparison to the prior year first quarter. Original equipment orders increased 19 percent compared to the prior year with increases in North America, Eurasia and China partially offset by declines in Latin America and Australia. Service orders increased 10 percent compared to the prior year, with increases in Latin America, North America and Africa partially offset by declines in Eurasia, Australia and China. Orders for surface mining equipment increased by $3 million from the impact of foreign currency exchange compared to the first quarter of last year, primarily due to the strengthening of the Australian dollar and South African rand relative to the U.S. dollar.

Backlog at the end of the first quarter was $936 million, up from $819 million at the beginning of the fiscal year.
 
Net Sales - (in millions)
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
January 27,
2017
 
January 29,
2016
 
%
Change
Segment:
 
 
 
 
 
 
Underground
 
$
252

 
$
274

 
(8
)%
Surface
 
267

 
277

 
(4
)%
Eliminations
 
(21
)
 
(25
)
 
 

Total Net Sales by Segment
 
$
498

 
$
526

 
(5
)%
 
 
 
 
 
 
 
Product:
 
 
 
 
 


Service
 
$
432

 
$
410

 
5
 %
Original equipment
 
66

 
116

 
(43
)%
Total Net Sales by Product
 
$
498

 
$
526

 
(5
)%

Consolidated net sales totaled $498 million, a 5 percent decrease versus the first quarter of last year. Original equipment sales decreased 43 percent and service sales increased 5 percent compared to the prior year. Current quarter net sales included a $3 million favorable impact from foreign currency exchange movements versus the year ago period for service sales. When adjusting for foreign currency exchange, sales were down 6 percent compared to the first quarter of last year with original equipment sales down 43 percent and service sales up 4 percent.

Net sales for underground mining machinery decreased 8 percent in comparison to the first quarter of last year. Original equipment sales decreased 40 percent compared to the prior year, with decreases in all regions except Africa. Service sales increased 2 percent compared to the prior year, with increases in Africa, Eurasia and China partially offset by declines in North America and Australia. Compared to the prior year first quarter, the impact of foreign currency exchange on underground mining machinery net sales was not meaningful.

Net sales for surface mining equipment decreased 4 percent in comparison to the first quarter of last year. Original equipment sales decreased 30 percent compared to the prior year, with decreases in all regions except China. Service sales increased 3 percent compared to the prior year, with increases in all regions except Africa and Australia. Net sales for surface mining equipment increased by $3 million from the impact of foreign currency exchange compared to the first quarter of last year, primarily due to the strengthening of the Australian dollar and Chilean peso relative to the U.S. dollar.


2



Reconciliation of Operating Income (Loss) to Adjusted Operating Income (Loss)
 
 
 
 
 
 
(in millions)
 
Quarter Ended
 
 
 
 
 
 
January 27,
2017
 
January 29,
2016
 
Return on Sales
 
 
 
 
2017
 
2016
Underground
 
$
(5.8
)
 
$
(38.5
)
 
(2.3
)%
 
(14.0
)%
Surface
 
20.7

 
7.8

 
7.7

 
2.8

Corporate Expenses
 
(12.2
)
 
(7.5
)
 
 

 
 

Eliminations
 
(4.4
)
 
(6.9
)
 
 

 
 

Operating Loss
 
(1.7
)
 
(45.1
)
 
(0.3
)%
 
(8.6
)%
Restructuring and related charges
 
4.0

 
26.7

 
0.8

 
5.1

Merger costs
 
2.5

 

 
0.5

 

Adjusted Operating Income (Loss)
 
$
4.8

 
$
(18.4
)
 
1.0
 %
 
(3.5
)%

Operating loss for the first quarter of fiscal 2017 totaled $2 million, compared to $45 million in the first quarter of fiscal 2016. The $43 million year-over-year decrease in operating loss in the quarter was due to lower restructuring and related charges, lower manufacturing spending costs net of absorption, increased service volumes, favorable product mix and savings from the company's cost reduction programs. These items were partially offset by lower original equipment volumes, merger costs, and reduced other income. The first quarter of fiscal 2017 included an aggregate negative impact of $7 million from restructuring and related charges and merger costs compared to a net $27 million negative impact in the first quarter of fiscal 2016 for restructuring and related charges.

During the first quarter of fiscal 2017, we continued restructuring activities to align the company's workforce and overall cost structure with current and anticipated levels of demand. The restructuring activities in the first quarter of fiscal 2017 were $4 million, inclusive of $3 million of non-cash inventory charges directly related to facility closures, primarily in China. Additional restructuring and related charges of approximately $10 million, with estimated cash costs of $6 million, are expected in the remainder of fiscal 2017 as the company continues to optimize its global manufacturing footprint.

Reconciliation of Net Loss and Loss per Share to Adjusted Net Loss and Adjusted Loss per Share
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
January 27, 2017
 
January 29, 2016
 
 
Dollars
in millions
 
Fully
Diluted EPS
 
Dollars
in millions
 
Fully
Diluted EPS
Operating loss
 
$
(1.7
)
 
 
 
$
(45.1
)
 
 
Interest expense, net
 
11.0

 
 
 
12.1

 
 
Income tax benefit
 
(12.5
)
 
 
 
(17.0
)
 
 
Net loss and loss per share
 
(0.2
)
 
$
0.00

 
(40.2
)
 
$
(0.41
)
Restructuring and related charges
 
4.0

 
0.04

 
26.7

 
0.27

Tax benefit on restructuring charges
 
(0.2
)
 

 
(8.0
)
 
(0.08
)
Merger costs
 
2.5

 
0.03

 

 

Tax benefit on merger costs
 
(0.6
)
 
(0.01
)
 

 

Net discrete tax benefit
 
(11.6
)
 
(0.12
)
 
(0.9
)
 
(0.01
)
Adjusted net loss and adjusted loss per share
 
$
(6.1
)
 
$
(0.06
)
 
$
(22.4
)
 
$
(0.23
)

Fully diluted loss per share for the first quarter of fiscal 2017 totaled $0.00, compared to fully diluted loss per share of $0.41 in the first quarter of fiscal 2016. The first quarter of fiscal 2017 included a net positive impact of $0.06 per share for

3



restructuring and related charges, merger costs and a net discrete tax benefit, compared to a net negative impact of $0.18 per share in the first quarter of fiscal 2016 from restructuring and related charges and a net discrete tax benefit.
The effective income tax rate was 98 percent for the first quarter of fiscal 2017, compared to 30 percent for the first quarter of fiscal 2016. Excluding restructuring charges, merger costs and a net discrete tax benefit in the first quarter of fiscal 2017, the effective income tax rate was 3 percent. In the first quarter of 2017 we recognized net discrete tax benefits of $12 million, which were primarily attributable to tax benefits resulting from the company's footprint rationalization activities. The adjusted effective income tax rate for the quarter was attributable to a less beneficial geographical mix of earnings.

Liquidity

Cash provided by continuing operations was $41 million for the first quarter of fiscal 2017, compared to $109 million provided by continuing operations in the first quarter of fiscal 2016. The decrease in cash provided by continuing operations during the first quarter versus the year ago period was primarily due to reduced cash from trade working capital.

Capital expenditures were $7 million in the first quarter of fiscal 2017, compared to $8 million in the first quarter of fiscal 2016. Non-core asset sales in the current quarter of $5 million included the sale of certain assets associated with one of our electrical facilities. This compared to non-core asset sales of $9 million in the first quarter of fiscal 2016 primarily related to the sale of certain assets within the underground segment.

As of the end of the fiscal first quarter 2017, we had $725 million available for borrowings under our credit agreement.  In December 2015, the credit agreement was amended to increase the maximum consolidated leverage ratio starting in the second quarter of 2016 and continuing through to the first quarter of 2018, with a maximum ratio of 4.5x for the fourth quarter of 2016 through the second quarter of 2017.  We were in compliance with all financial covenants under our credit agreement as of the end of the first quarter of 2017.

Market Outlook

The global economy has maintained the momentum that started during the calendar fourth quarter of 2016, as January macroeconomic indicators suggested growth nearing a two-year high. Improved economic sentiment, along with continued evidence of commodity markets rebalancing, have led to most commodity prices improving since early November. Across the markets served by the company, commodity prices have increased on average 7 percent since November, although seaborne coal markets have contracted from their November highs.

After seeing U.S. coal production decline 27 percent since 2014, production was up nearly 16 percent through the first six weeks of 2017 with total production for the year expected to reach 750 million tons, an increase of 3 percent from 2016. The primary drivers behind this production improvement were elevated natural gas prices, which are expected to average over $3.30/mmBtu this year, along with a U.S. coal industry that is leaner and more efficient.

In a similar manner, copper prices have increased nearly 22 percent since November as expectations of stronger global demand have driven prices higher. Recently, copper markets have also seen a number of supply disruptions that have contributed to the rise in copper prices. The combination of an increasingly optimistic demand outlook, along with potentially higher than normal supply disruptions are expected to result in copper prices averaging approximately $2.50 per pound over the course of 2017.

Seaborne metallurgical coal and thermal coal markets remain largely tied to Chinese domestic production policy. After peaking in November at over $300 per tonne, met coal prices have fallen towards $160 per tonne as the 276-day Chinese production policy, aimed at cutting domestic production by nearly 20 percent, was lifted over the last several months. At the same time, weaker seasonal demand contributed to falling prices. However, the beginning of construction season, various global infrastructure programs, and the potential for the reinstatement of the 276-day production limit in China is expected to stabilize the met coal market over the near term.

Although iron ore prices have averaged nearly $80 per tonne since November, they are expected to pull back over the course of 2017 averaging $58 per tonne for the year. While the demand profile looks stable given the global steel production outlook, new low-cost supply coming online over the course of the year will likely put downward pressure on prices. Given the concentration of global suppliers, the ability to manage new supply will be the key determinant of iron ore prices going forward.

Company Outlook


4



"As global economic activity continues to improve, there is increasing sentiment that the mining industry is nearing a bottom. While there is evidence the deferred maintenance cycle on installed equipment is coming to an end, investment in new capacity remains slow. Only projects that deliver a step change in productivity are proceeding," continued Doheny. "Despite this hurdle, our teams remain focused on advancing our strategic growth and operational excellence initiatives to position the company for success as the mining industry recovers.
 
"The Company currently expects the Komatsu transaction to close by mid-2017, or earlier, depending on the progress of the remaining regulatory clearances. We are confident that through this transaction our customers and other business partners will benefit from a broader offering of products, systems and solutions across a wider scope of mining and construction applications."

Non-GAAP Financial Measures

We include non-GAAP financial measures in this press release, including adjusted net sales, adjusted operating loss from continuing operations, adjusted net loss from continuing operations and adjusted diluted loss per share from continuing operations, adjusted loss from continuing operations before income taxes and adjusted effective income tax rate. These measures remove the effect of certain items and are provided to present consistency to aid investors in comparing our operating results across periods. These measures are not purported to be alternatives to net sales, operating income (loss) from continuing operations, net income (loss) from continuing operations, diluted (loss) earnings per share from continuing operations or effective income tax rate as presented in accordance with GAAP. Reconciliations of the non-GAAP financial measures to the Company's comparable GAAP financial measures for the periods presented are set forth in this press release.

Pending Merger with Komatsu America Corp.

On July 21, 2016, we entered into an Agreement and Plan of Merger with Komatsu America, Pine Solutions Inc. (“Merger Sub”) and (solely for the purposes specified in the merger agreement) Komatsu Ltd., providing for the merger of Merger Sub with and into Joy Global, with Joy Global surviving the merger as a wholly owned subsidiary of Komatsu America (the "Merger"). At the effective time of the Merger, each outstanding share of our common stock (other than dissenting shares and shares owned by certain Merger parties) will be canceled and converted into the right to receive $28.30 per share in cash, without interest.

The consummation of the Merger is subject to satisfaction of customary closing conditions, including among other things, the receipt of stockholder approval and the expiration or termination of any waiting period applicable to the Merger under the Hart-Scott-Rodino Antitrust Improvements Acts of 1976 (the "HSR Act") and similar regulatory clearances in certain other jurisdictions. On October 12, 2016, the transaction received early termination of the waiting period under the HSR Act and on October 19, 2016, the company's stockholders approved the Merger.

The Company currently expects the transaction to close by mid-2017, or earlier, depending on the progress of the remaining regulatory clearances.

In light of the pending merger, the company will not hold a conference call following issuance of its fiscal 2017 first quarter earnings release. For more information related to the merger, please refer to the company’s filings with the Securities and Exchange Commission.

About Joy Global

Joy Global Inc. is a worldwide leader in mining equipment and services for surface and underground mining.

Additional Information and Where to Find it

Joy Global previously filed with the Securities and Exchange Commission (SEC) a definitive proxy statement relating to the stockholders’ meeting at which the Komatsu transaction was approved by the company’s stockholders. Investors and security holders may obtain a free copy of the definitive proxy statement and other documents filed with the SEC at the SEC's website at www.sec.gov.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Terms such as "anticipate," "around," "believe," "could," "estimate," "expect," "forecast," "indicate," "intend," "may be,"

5



"objective," "plan," "potential," "predict," "project," "should," "will be," and similar expressions are intended to identify forward-looking statements. The forward-looking statements in this press release are based on our current expectations and assumptions and are subject to risks and uncertainties that may cause actual results to differ materially from any forward-looking statement. Forward-looking statements contained herein are made only as to the date of this press release and we undertake no obligation to update forward-looking statements to reflect new information. We cannot assure you the projected events will be achieved. Because forward-looking statements involve risks and uncertainties, they are subject to change at any time. Important factors that could cause our actual results to differ materially from the events anticipated by the forward-looking statements include risks and uncertainties associated with the satisfaction of the remaining conditions to closing with respect to our pending merger with Komatsu America as well as other uncertainties and cautionary statements set forth in our public filings with the SEC.

JOY-F

6




JOY GLOBAL INC.
SUMMARY OF CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share data)
 
 
Quarter Ended
 
 
January 27,
2017
 
January 29,
2016
 
 
 
 
 
 
Net sales
$
497,769

 
$
526,300

 
Costs and expenses:
 
 
 
 
Cost of sales
389,108

 
438,256

 
Product development, selling and administrative expenses
111,111

 
110,413

 
Restructuring charges
772

 
26,659

 
Other income
(1,472
)
 
(3,941
)
 
Operating loss
(1,750
)
 
(45,087
)
 
 
 
 
 
 
Interest expense, net
11,022

 
12,116

 
Loss before income taxes
(12,772
)
 
(57,203
)
 
 
 
 
 
 
Benefit for income taxes
(12,495
)
 
(16,982
)
 
Net loss
$
(277
)
 
$
(40,221
)
 
 
 
 
 
 
Basic loss per share
$
0.00

 
$
(0.41
)
 
 
 
 
 
 
Diluted loss per share
$
0.00

 
$
(0.41
)
 
 
 
 
 
 
Dividends per share
$
0.01

 
$
0.01

 
 
 
 
 
 
Weighted average shares outstanding:
 

 
 

 
Basic
98,913

 
97,851

 
Diluted
98,913

 
97,851

 
 
Note - For complete information, including footnote disclosures, please refer to the Company's Form 10-Q filing with the SEC.

7





JOY GLOBAL INC.
SUMMARY CONSOLIDATED BALANCE SHEETS
(In thousands)

 
 
January 27,
2017
 
October 28,
2016
 
 
 
 
(As adjusted)
 
 
(Unaudited)
 
(Audited)
ASSETS
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
321,909

 
$
276,709

Accounts receivable, net
 
639,881

 
683,958

Inventories
 
836,465

 
814,821

Other current assets
 
133,005

 
113,434

Assets held for sale
 
330

 
3,703

Total current assets
 
1,931,590

 
1,892,625

 
 
 
 
 
Property, plant and equipment, net
 
642,882

 
656,245

Other intangible assets, net
 
217,081

 
223,411

Goodwill
 
350,762

 
350,843

Deferred income taxes
 
179,539

 
171,775

Other non-current assets
 
123,650

 
128,401

Total assets
 
$
3,445,504

 
$
3,423,300

 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 

 
 

Current liabilities:
 
 

 
 

Short-term borrowings, including current portion of long-term obligations
 
$
43,006

 
$
41,611

Trade accounts payable
 
219,502

 
236,787

Employee compensation and benefits
 
72,532

 
91,224

Advance payments and progress billings
 
242,450

 
173,121

Accrued warranties
 
40,775

 
40,787

Other accrued liabilities
 
167,657

 
188,591

Total current liabilities
 
785,922

 
772,121

 
 
 
 
 
Long-term obligations
 
953,241

 
962,291

 
 
 
 
 
Other liabilities:
 
 
 
 
Liability for postretirement benefits
 
14,249

 
14,260

Accrued pension costs
 
169,471

 
175,120

Other non-current liabilities
 
127,930

 
117,802

Total other liabilities
 
311,650

 
307,182

 
 
 
 
 
Shareholders' equity
 
1,394,691

 
1,381,706

 
 
 
 
 
Total liabilities and shareholders' equity
 
$
3,445,504

 
$
3,423,300

 
Note - For complete information, including footnote disclosures, please refer to the Company's Form 10-Q filing with the SEC.




8





JOY GLOBAL INC.
SUMMARY OF CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
 
 
 
Quarter Ended
 
 
 
January 27,
2017
 
January 29,
2016
 
Operating Activities:
 
 
 
 
 
Net loss
 
$
(277
)
 
$
(40,221
)
 
Depreciation and amortization
 
26,217

 
40,087

 
Other adjustments to continuing operations, net
 
7,426

 
18,646

 
Changes in working capital items:
 
 
 
 
 
Accounts receivable, net
 
44,290

 
146,678

 
Inventories
 
(19,623
)
 
26,917

 
Trade accounts payable
 
(18,598
)
 
(54,900
)
 
Advance payments and progress billings
 
66,907

 
8,957

 
Other working capital items
 
(64,869
)
 
(37,575
)
 
Net cash provided by operating activities
 
41,473

 
108,589

 
 
 
 
 
 
 
Investing Activities:
 
 

 
 

 
Property, plant, and equipment acquired
 
(6,611
)
 
(8,103
)
 
Proceeds from sale of property, plant and equipment
 
4,900

 
9,167

 
Other investing activities, net
 

 
122

 
Net cash (used) provided by investing activities
 
(1,711
)
 
1,186

 
 
 
 
 
 
 
Financing Activities:
 
 

 
 

 
Common stock issued
 
10,668

 

 
Dividends paid
 
(1,009
)
 
(997
)
 
Financing fees
 

 
(1,011
)
 
Payments on credit agreement
 

 
(58,600
)
 
Repayments of term loan
 
(9,375
)
 
(4,687
)
 
Other financing activities, net
 
5,284

 
(1,507
)
 
Net cash provided (used) by financing activities
 
5,568

 
(66,802
)
 
 
 
 
 
 
 
Effect of exchange rate changes on cash, cash equivalents and restricted cash
 
(60
)
 
(5,925
)
 
 
 
 
 
 
 
Increase in cash, cash equivalents and restricted cash
 
45,270

 
37,048

 
Cash, cash equivalents and restricted cash at the beginning of period
 
278,219

 
102,885

 
Cash, cash equivalents and restricted cash at the end of period
 
$
323,489

 
$
139,933

 
 
 
 
 
 
 
Supplemental cash flow information:
 
 

 
 

 
Interest paid
 
$
8,113

 
$
8,421

 
Income taxes paid (refunded)
 
10,102

 
(8,108
)
 
Depreciation and amortization by segment:
 
 

 
 

 
Underground
 
$
13,041

 
$
22,420

 
Surface
 
12,460

 
16,741

 
Corporate
 
716

 
926

 
Total depreciation and amortization
 
$
26,217

 
$
40,087

 

Note - For complete information, including footnote disclosures, please refer to the Company's Form 10-Q filing with the SEC.

9





JOY GLOBAL INC.
SUPPLEMENTAL FINANCIAL DATA
(Unaudited)
(In thousands)


 
 
Quarter Ended
 
 
 
 
 
 
January 27,
2017
 
January 29,
2016
 
Change
Net Sales By Segment:
 
 
 
 
 
 
 
 
Underground
 
$
252,336

 
$
274,494

 
$
(22,158
)
 
(8
)%
Surface
 
267,343

 
276,572

 
(9,229
)
 
(3
)%
Eliminations
 
(21,910
)
 
(24,766
)
 
2,856

 
 

Total Sales By Segment
 
$
497,769

 
$
526,300

 
$
(28,531
)
 
(5
)%
 
 
 
 
 
 
 
 
 
Net Sales By Product:
 
 

 
 

 
 

 
 

Service
 
$
431,899

 
$
410,620

 
$
21,279

 
5
 %
Original Equipment
 
65,870

 
115,680

 
(49,810
)
 
(43
)%
Total Sales By Product
 
$
497,769

 
$
526,300

 
$
(28,531
)
 
(5
)%
 
 
 
 
 
 
 
 
 
Net Sales By Geography:
 
 

 
 

 
 

 
 

United States
 
$
146,457

 
$
139,022

 
$
7,435

 
5
 %
Rest of World
 
351,312

 
387,278

 
(35,966
)
 
(9
)%
Total Sales By Geography
 
$
497,769

 
$
526,300

 
$
(28,531
)
 
(5
)%
 
 
 
 
 
 
 
 
 
Operating (Loss) Income By Segment:
 
 

 
 

 
% of Net Sales
Underground
 
$
(5,819
)
 
$
(38,450
)
 
(2.3
)%
 
(14.0
)%
Surface
 
20,672

 
7,788

 
7.7
 %
 
2.8
 %
Corporate
 
(12,193
)
 
(7,529
)
 
 

 
 

Eliminations
 
(4,410
)
 
(6,896
)
 
 

 
 

Total Operating Loss
 
$
(1,750
)
 
$
(45,087
)
 
(0.4
)%
 
(8.6
)%

Note - For complete information, including footnote disclosures, please refer to the Company's Form 10-Q filing with the SEC.


















 
 
 
 
 
 
 
 
 

10






JOY GLOBAL INC.
SUPPLEMENTAL FINANCIAL DATA
(Unaudited)
(In thousands)

 
 
Quarter Ended
 
 
 
 
 
 
January 27,
2017
 
January 29,
2016
 
Change
Bookings By Segment:
 
 
 
 
 
 
 
 
Underground
 
$
321,364

 
$
280,879

 
$
40,485

 
14
 %
Surface
 
319,488

 
285,953

 
33,535

 
12
 %
Eliminations
 
(25,311
)
 
(17,018
)
 
(8,293
)
 
 

Total Bookings By Segment
 
$
615,541

 
$
549,814

 
$
65,727

 
12
 %
 
 
 
 
 
 
 
 
 
Bookings By Product:
 
 

 
 

 
 

 
 

Service
 
$
524,132

 
$
431,672

 
$
92,460

 
21
 %
Original Equipment
 
91,409

 
118,142

 
(26,733
)
 
(23
)%
Total Bookings By Product
 
$
615,541

 
$
549,814

 
$
65,727

 
12
 %
 
 
 
 
 
 
 
 
 


 
 
Amounts as of:
 
 
January 27,
2017
 
October 28,
2016
 
July 29,
2016
 
April 29,
2016
Backlog By Segment:
 
 
 
 
 
 
 
 
Underground
 
$
537,336

 
$
468,308

 
$
539,893

 
$
567,528

Surface
 
430,816

 
378,671

 
416,982

 
457,966

Eliminations
 
(31,801
)
 
(28,400
)
 
(41,155
)
 
(49,844
)
Total Backlog By Segment
 
$
936,351

 
$
818,579

 
$
915,720

 
$
975,650

 
 
 
 
 
 
 
 
 
Backlog By Product:
 
 

 
 

 
 

 
 

Service
 
$
532,173

 
$
439,940

 
$
470,834

 
$
465,424

Original Equipment
 
404,178

 
378,639

 
444,886

 
510,226

Total Backlog By Product
 
$
936,351

 
$
818,579

 
$
915,720

 
$
975,650


Note - For complete information, including footnote disclosures, please refer to the Company's Form 10-Q filing with the SEC.















11




JOY GLOBAL INC.
SUPPLEMENTAL FINANCIAL DATA
(Unaudited)
(In thousands)

Impact of Foreign Exchange on Bookings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter ended January 27, 2017
 
Quarter ended January 29, 2016
 
 % Change
 
As Reported
 
 Impact of Foreign Exchange
 
Adjusted
 
As Reported
 
 As Reported
 
Adjusted
 Net Bookings by Segment:
 
 
 
 
 
 
 
 
 
 
 
 Underground
321,364

 
7,356

 
314,008

 
280,879

 
14
 %
 
12
 %
 Surface
319,488

 
2,520

 
316,968

 
285,953

 
12
 %
 
11
 %
 Eliminations
(25,311
)
 

 
(25,311
)
 
(17,018
)
 

 

 Total Bookings by Segment
615,541

 
9,876

 
605,665

 
549,814

 
12
 %
 
10
 %
 
 
 
 
 
 
 
 
 
 
 
 
 Net Bookings by Product:
 
 
 
 
 
 
 
 
 
 
 
 Service
524,132

 
7,005

 
517,127

 
431,672

 
21
 %
 
20
 %
 Original Equipment
91,409

 
2,871

 
88,538

 
118,142

 
(23
)%
 
(25
)%
 Total Bookings by Product
615,541

 
9,876

 
605,665

 
549,814

 
12
 %
 
10
 %


RECONCILIATIONS ON NON-GAAP FINANCIAL MEASURES

Non-GAAP Reconciliation of Adjusted Sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter ended January 27, 2017
 
Quarter ended January 29, 2016
 
 % Change
 
As Reported
 
 Impact of Foreign Exchange
 
Adjusted
 
As Reported
 
 As Reported
 
Adjusted
 Net Sales by Segment:
 
 
 
 
 
 
 
 
 
 
 
 Underground
252,336

 
405

 
251,931

 
274,494

 
(8
)%
 
(8
)%
 Surface
267,343

 
2,861

 
264,482

 
276,572

 
(4
)%
 
(4
)%
 Eliminations
(21,910
)
 

 
(21,910
)
 
(24,766
)
 

 

 Total Sales by Segment
497,769


3,266


494,503


526,300

 
(5
)%
 
(6
)%
 
 
 
 
 
 
 
 
 
 
 
 
 Net Sales by Product:
 
 
 
 
 
 
 
 
 
 
 
 Service
431,899

 
3,047

 
428,852

 
410,620

 
5
 %
 
4
 %
 Original Equipment
65,870

 
219

 
65,651

 
115,680

 
(43
)%
 
(43
)%
 Total Sales by Product
497,769


3,266


494,503


526,300

 
(5
)%
 
(6
)%


Note - For complete information, including footnote disclosures, please refer to the Company's Form 10-Q filing with the SEC.



12




JOY GLOBAL INC.
SUPPLEMENTAL FINANCIAL DATA
(Unaudited)
(In thousands)


Reconciliation of Operating (Loss) Income to Adjusted Operating (Loss) Income by Segment
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter ended January 27, 2017
 
Underground
 
Surface
 
Corporate
 
Eliminations
 
Total
 
 
 
 
 
 
 
 
 
 
Operating (Loss) Income
$
(5,819
)
 
$
20,672

 
$
(12,193
)
 
$
(4,410
)
 
$
(1,750
)
Restructuring and related charges
3,766

 
269

 

 

 
4,035

Merger costs

 

 
2,527

 

 
2,527

Adjusted Operating (Loss) Income
$
(2,053
)
 
$
20,941

 
$
(9,666
)
 
$
(4,410
)
 
$
4,812



Reconciliation of Operating (Loss) Income to Adjusted Operating (Loss) Income by Segment
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter ended January 29, 2016
 
Underground
 
Surface
 
Corporate
 
Eliminations
 
Total
 
 
 
 
 
 
 
 
 
 
Operating (Loss) Income
$
(38,450
)
 
$
7,788

 
$
(7,529
)
 
$
(6,896
)
 
$
(45,087
)
Restructuring and related charges
25,700

 
564

 
395

 

 
26,659

Adjusted Operating (Loss) Income
$
(12,750
)
 
$
8,352

 
$
(7,134
)
 
$
(6,896
)
 
$
(18,428
)


 
 
 
 
 
 
 
 
 
 

Note - For complete information, including footnote disclosures, please refer to the Company's Form 10-Q filing with the SEC.




















13




JOY GLOBAL INC.
SUPPLEMENTAL FINANCIAL DATA
(Unaudited)
(In thousands)


 
 
 
 
 
 
 
 
 
 


Non-GAAP Reconciliation of Effective Income Tax Rate (EITR)
 
 
 
 
 
Quarter ended January 27, 2017
 
 (Loss) Income before Income Taxes
 
(Benefit) Provision for Income Taxes
 
 EITR
 
 Net (Loss) Income
 
 
 
 
 
 
 
 
 As reported
(12,772
)
 
(12,495
)
 
97.8
%
 
(277
)
 
 
 
 
 
 
 
 
Restructuring and related charges
4,035

 
171

 
 
 
3,864

Merger costs
2,527

 
569

 
 
 
1,958

Net discrete benefit

 
11,582

 
 
 
(11,582
)
 As adjusted
(6,210
)
 
(173
)
 
2.8
%
 
(6,037
)

Note - For complete information, including footnote disclosures, please refer to the Company's Form 10-Q filing with the SEC.

14