![]() | ![]() |
• | Diluted Earnings per Share of $1.19 Compared to $1.17 in 2018 |
• | Strong Free Cash Flow |
• | Share Purchases of $94.1 Million |
• | Board of Directors Approved New Share Purchase Authorization |
• | Total net sales of $772.3 million decreased 16.5% from the prior year and included a negative 0.7% impact from foreign currency and a negative 6.2% impact from businesses divested/to be exited. The result was a negative organic sales growth rate of 9.6%. |
• | Income from operations was $72.8 million or 9.4% of net sales, up 190 basis points from prior year. Adjusted income from operations was $81.3 million or 10.5% of adjusted net sales, down 110 basis points from prior year. |
• | Adjusted income from operations delevered at 20.7% from prior year. |
• | Inventories down $39.6 million from the end of the second quarter 2019. |
• | Net cash provided by operating activities was $140.6 million and capital expenditures totaled $21.1 million, resulting in free cash flow of $119.5 million or 239.5% of adjusted net income. |
• | Purchased 1,282,037 shares for a total of $94.1 million. |
• | The Board of Directors on October 25, 2019 approved a new $250 million share purchase authorization replacing the previous authorization. |
• | Commercial and Industrial Systems segment net sales were $358.6 million, a decrease of 22.4%. Businesses divested/to be exited had a negative 8.6% impact, and foreign currency had a negative 1.1% impact. The result was a negative organic sales growth rate of 12.7% driven by continued inventory de-stocking in the North American pool pump market, weakness in China industrial demand, a slowdown in the commercial HVAC market combined with account pruning, and continued power generation project delays due to end market overcapacity. Operating margin was 4.0%. Excluding adjustments of $5.8 million, adjusted operating margin was 5.6% of adjusted net sales. |
• | Climate Solutions segment net sales were $230.9 million, a decrease of 9.6%. The businesses divested/to be exited had a negative 4.6% impact, and foreign currency had a negative 0.2% impact. The result was a negative organic sales growth rate of 4.8% driven by the impact from the FER pre-buy in residential HVAC in the first half of the year, OEM destocking, and mild weather in the third quarter. Additionally, there was weakness in commercial refrigeration and ongoing account pruning efforts in the segment, which were partially offset by improving demand in both the Asia Pacific and European end markets. Operating margin was 16.3%. Excluding net adjustments of $1.8 million, adjusted operating margin was 17.1% of adjusted net sales. |
• | Power Transmission Solutions segment net sales were $182.8 million, a decrease of 12.0%. The businesses divested/to be exited had a negative 2.1% impact, and foreign currency had a negative 0.6% impact. The result was a negative organic sales growth rate of 9.3% driven by a slowdown in North American industrial end markets and continued de-stocking of inventory in the distribution channel. There was also significant weakness in upstream oil & gas, agriculture, and beverage end markets, which were partially offset by strong demand in renewable energy. Operating margin was 11.4%. Excluding net adjustments of $0.9 million, adjusted operating margin was 11.9% of adjusted net sales. |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
Unaudited | ||||||||||||||||
(Amounts in Millions, Except per Share Data) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||
Net Sales | $ | 772.3 | $ | 925.4 | $ | 2,499.8 | $ | 2,763.9 | ||||||||
Cost of Sales | 570.4 | 682.8 | 1,829.3 | 2,039.0 | ||||||||||||
Gross Profit | 201.9 | 242.6 | 670.5 | 724.9 | ||||||||||||
Operating Expenses | 129.1 | 155.0 | 371.1 | 449.5 | ||||||||||||
Goodwill Impairment | — | 9.5 | — | 9.5 | ||||||||||||
Asset Impairments | — | 8.7 | 10.0 | 8.7 | ||||||||||||
Total Operating Expenses | 129.1 | 173.2 | 381.1 | 467.7 | ||||||||||||
Income from Operations | 72.8 | 69.4 | 289.4 | 257.2 | ||||||||||||
Other Expenses, net | 0.1 | 0.4 | 0.4 | 1.2 | ||||||||||||
Interest Expense | 13.5 | 13.7 | 40.5 | 40.9 | ||||||||||||
Interest Income | 1.5 | 1.0 | 4.0 | 1.8 | ||||||||||||
Income before Taxes | 60.7 | 56.3 | 252.5 | 216.9 | ||||||||||||
Provision for Income Taxes | 9.9 | 3.6 | 47.5 | 37.6 | ||||||||||||
Net Income | 50.8 | 52.7 | 205.0 | 179.3 | ||||||||||||
Less: Net Income Attributable to Noncontrolling Interests | 1.1 | 1.4 | 2.8 | 3.7 | ||||||||||||
Net Income Attributable to Regal Beloit Corporation | $ | 49.7 | $ | 51.3 | $ | 202.2 | $ | 175.6 | ||||||||
Earnings Per Share Attributable to Regal Beloit Corporation: | ||||||||||||||||
Basic | $ | 1.20 | $ | 1.18 | $ | 4.78 | $ | 4.01 | ||||||||
Assuming Dilution | $ | 1.19 | $ | 1.17 | $ | 4.75 | $ | 3.98 | ||||||||
Cash Dividends Declared Per Share | $ | 0.30 | $ | 0.28 | $ | 0.88 | $ | 0.82 | ||||||||
Weighted Average Number of Shares Outstanding: | ||||||||||||||||
Basic | 41.5 | 43.4 | 42.3 | 43.8 | ||||||||||||
Assuming Dilution | 41.7 | 43.8 | 42.6 | 44.1 |
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
Unaudited | ||||||||
(Dollars in Millions) | ||||||||
Sep 28, 2019 | Dec 29, 2018 | |||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and Cash Equivalents | $ | 293.0 | $ | 248.6 | ||||
Trade Receivables, less Allowances of $9.4 Million in 2019 and $13.3 Million in 2018 | 491.7 | 551.9 | ||||||
Inventories | 725.7 | 767.2 | ||||||
Prepaid Expenses and Other Current Assets | 157.5 | 250.0 | ||||||
Total Current Assets | 1,667.9 | 1,817.7 | ||||||
Net Property, Plant, Equipment and Noncurrent Assets | 2,810.4 | 2,806.1 | ||||||
Total Assets | $ | 4,478.3 | $ | 4,623.8 | ||||
LIABILITIES AND EQUITY | ||||||||
Current Liabilities: | ||||||||
Accounts Payable | $ | 362.3 | $ | 424.8 | ||||
Other Accrued Expenses | 226.3 | 258.2 | ||||||
Current Maturities of Debt | 0.6 | 0.5 | ||||||
Total Current Liabilities | 589.2 | 683.5 | ||||||
Long-Term Debt | 1,200.3 | 1,306.6 | ||||||
Other Noncurrent Liabilities | 359.7 | 295.2 | ||||||
Equity: | ||||||||
Total Regal Beloit Corporation Shareholders' Equity | 2,301.3 | 2,310.5 | ||||||
Noncontrolling Interests | 27.8 | 28.0 | ||||||
Total Equity | 2,329.1 | 2,338.5 | ||||||
Total Liabilities and Equity | $ | 4,478.3 | $ | 4,623.8 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | ||||||||||||||||
Unaudited | ||||||||||||||||
(Dollars in Millions) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
Net Income | $ | 50.8 | $ | 52.7 | $ | 205.0 | $ | 179.3 | ||||||||
Adjustments to Reconcile Net Income and Changes in Assets and Liabilities (Net of Acquisitions and Divestitures) to Net Cash Provided by Operating Activities: | ||||||||||||||||
Depreciation and Amortization | 33.9 | 35.3 | 100.4 | 106.3 | ||||||||||||
Loss on Disposal of Assets | 1.3 | 1.1 | 1.7 | 3.5 | ||||||||||||
(Gain) Loss on Businesses Divested and Assets to be Exited | 0.2 | 34.9 | (35.2 | ) | 34.9 | |||||||||||
Share-Based Compensation Expense | 2.6 | 3.3 | 10.0 | 10.5 | ||||||||||||
Change in Operating Assets and Liabilities | 51.8 | (21.3 | ) | (10.7 | ) | (84.2 | ) | |||||||||
Net Cash Provided by Operating Activities | 140.6 | 106.0 | 271.2 | 250.3 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||
Additions to Property, Plant and Equipment | (21.1 | ) | (18.7 | ) | (77.3 | ) | (59.2 | ) | ||||||||
Proceeds Received from Sales of Property, Plant and Equipment | — | 4.0 | 1.7 | 4.4 | ||||||||||||
Net Sales of Investment Securities | — | — | — | 0.5 | ||||||||||||
Business Acquisitions, Net of Cash Acquired | — | — | — | (161.5 | ) | |||||||||||
Proceeds Received from Disposal of Businesses | 21.4 | — | 159.6 | — | ||||||||||||
Net Cash (Used in) Provided by Investing Activities | 0.3 | (14.7 | ) | 84.0 | (215.8 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
Net (Repayments) Borrowings Under Revolving Credit Facility | (22.7 | ) | (168.3 | ) | (83.1 | ) | 25.6 | |||||||||
Net (Repayments) Borrowings of Short-Term Borrowings | — | 0.1 | — | (0.6 | ) | |||||||||||
Proceeds from Long-Term Debt | — | 900.0 | — | 900.2 | ||||||||||||
Repayments of Long-Term Debt | — | (786.2 | ) | (24.2 | ) | (786.3 | ) | |||||||||
Dividends Paid to Shareholders | (12.6 | ) | (12.2 | ) | (36.6 | ) | (35.1 | ) | ||||||||
Repurchase of Common Stock | (94.2 | ) | (7.2 | ) | (150.1 | ) | (78.3 | ) | ||||||||
Distributions to Noncontrolling Interest | (1.5 | ) | (1.6 | ) | (1.8 | ) | (1.6 | ) | ||||||||
Shares Surrendered for Taxes | (0.5 | ) | (0.5 | ) | (8.0 | ) | (3.4 | ) | ||||||||
Purchase of Subsidiary Shares from Noncontrolling Interest | — | (0.8 | ) | — | (0.8 | ) | ||||||||||
Financing Fees Paid | — | (3.5 | ) | — | (3.5 | ) | ||||||||||
Net Cash (Used in) Provided by Financing Activities | (131.5 | ) | (80.2 | ) | (303.8 | ) | 16.2 | |||||||||
EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS | (7.7 | ) | (2.3 | ) | (7.0 | ) | (5.9 | ) | ||||||||
Net Increase in Cash and Cash Equivalents | 1.7 | 8.8 | 44.4 | 44.8 | ||||||||||||
Cash and Cash Equivalents at Beginning of Period | 291.3 | 175.6 | 248.6 | 139.6 | ||||||||||||
Cash and Cash Equivalents at End of Period | $ | 293.0 | $ | 184.4 | $ | 293.0 | $ | 184.4 |
SEGMENT INFORMATION | ||||||||||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | |||||||||||||||||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||||||||||||||
Net Sales | $ | 358.6 | $ | 462.3 | $ | 230.9 | $ | 255.4 | $ | 182.8 | $ | 207.7 | $ | 772.3 | $ | 925.4 | ||||||||||||||||
Net Sales from Businesses Divested/to be Exited | — | (46.7 | ) | (0.9 | ) | (13.3 | ) | — | (4.8 | ) | (0.9 | ) | (64.8 | ) | ||||||||||||||||||
Adjusted Net Sales* | $ | 358.6 | $ | 415.6 | $ | 230.0 | $ | 242.1 | $ | 182.8 | $ | 202.9 | $ | 771.4 | $ | 860.6 | ||||||||||||||||
GAAP Operating Margin | 4.0 | % | 7.6 | % | 16.3 | % | 2.3 | % | 11.4 | % | 13.5 | % | 9.4 | % | 7.5 | % | ||||||||||||||||
Adjusted Operating Margin* | 5.6 | % | 7.7 | % | 17.1 | % | 16.4 | % | 11.9 | % | 13.8 | % | 10.5 | % | 11.6 | % | ||||||||||||||||
Components of Net Sales: | ||||||||||||||||||||||||||||||||
Organic Sales Growth* | (12.7 | )% | 5.1 | % | (4.8 | )% | 1.5 | % | (9.3 | )% | 8.1 | % | (9.6 | )% | 4.7 | % | ||||||||||||||||
Acquisitions | — | % | 9.5 | % | — | % | — | % | — | % | — | % | — | % | 4.4 | % | ||||||||||||||||
Businesses Divested/to be Exited | (8.6 | )% | (0.2 | )% | (4.6 | )% | (1.0 | )% | (2.1 | )% | — | % | (6.2 | )% | (0.3 | )% | ||||||||||||||||
Foreign Currency Impact | (1.1 | )% | (1.1 | )% | (0.2 | )% | (0.7 | )% | (0.6 | )% | (0.4 | )% | (0.7 | )% | (0.8 | )% | ||||||||||||||||
SEGMENT INFORMATION | ||||||||||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||||||||||||||
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | |||||||||||||||||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||||||||||||||
Net Sales | $ | 1,140.7 | $ | 1,345.3 | $ | 762.1 | $ | 792.6 | $ | 597.0 | $ | 626.0 | $ | 2,499.8 | $ | 2,763.9 | ||||||||||||||||
Net Sales from Businesses Divested/to be Exited | (25.0 | ) | (134.3 | ) | (22.0 | ) | (50.5 | ) | (5.6 | ) | (14.7 | ) | (52.6 | ) | (199.5 | ) | ||||||||||||||||
Adjusted Net Sales* | $ | 1,115.7 | $ | 1,211.0 | $ | 740.1 | $ | 742.1 | $ | 591.4 | $ | 611.3 | $ | 2,447.2 | $ | 2,564.4 | ||||||||||||||||
GAAP Operating Margin | 7.7 | % | 7.1 | % | 16.8 | % | 10.4 | % | 12.4 | % | 12.8 | % | 11.6 | % | 9.3 | % | ||||||||||||||||
Adjusted Operating Margin* | 5.7 | % | 7.6 | % | 16.8 | % | 15.3 | % | 13.0 | % | 13.1 | % | 10.8 | % | 11.1 | % | ||||||||||||||||
Components of Net Sales: | ||||||||||||||||||||||||||||||||
Organic Sales Growth | (8.7 | )% | 4.8 | % | 0.4 | % | 3.4 | % | (2.2 | )% | 9.1 | % | (4.5 | )% | 5.4 | % | ||||||||||||||||
Acquisitions | 2.6 | % | 6.0 | % | — | % | — | % | — | % | — | % | 1.2 | % | 2.8 | % | ||||||||||||||||
Businesses Divested/to be Exited | (7.3 | )% | 0.5 | % | (3.5 | )% | (1.1 | )% | (1.4 | )% | — | % | (5.0 | )% | (0.1 | )% | ||||||||||||||||
Foreign Currency Impact | (1.8 | )% | 1.2 | % | (0.7 | )% | 0.1 | % | (1.0 | )% | 1.0 | % | (1.3 | )% | 0.8 | % |
ADJUSTED DILUTED EARNINGS PER SHARE | Three Months Ended | Nine Months Ended | ||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||
GAAP Diluted Earnings Per Share | $ | 1.19 | $ | 1.17 | $ | 4.75 | $ | 3.98 | ||||||||
Restructuring and Related Costs | 0.14 | 0.03 | 0.24 | 0.09 | ||||||||||||
Purchase Accounting and Transaction Costs | — | 0.01 | — | 0.09 | ||||||||||||
(Gain) Loss on Businesses Divested and Assets to be Exited | — | 0.61 | (0.70 | ) | 0.61 | |||||||||||
Net (Income) Loss from Businesses Divested/to be Exited | 0.02 | (0.11 | ) | (0.08 | ) | (0.29 | ) | |||||||||
CEO Transition Costs | — | — | 0.03 | — | ||||||||||||
Impact of the New US Tax Legislation | — | (0.15 | ) | — | (0.15 | ) | ||||||||||
Adjusted Diluted Earnings Per Share | $ | 1.35 | $ | 1.56 | $ | 4.24 | $ | 4.33 | ||||||||
2019 ADJUSTED ANNUAL GUIDANCE | Minimum | Maximum | ||||||
2019 Diluted EPS Annual Guidance | $ | 5.85 | $ | 5.95 | ||||
Restructuring and Related Costs | 0.34 | 0.34 | ||||||
Gain on Businesses Divested and Assets to be Exited | (0.70 | ) | (0.70 | ) | ||||
Net Income from Businesses Divested/to be Exited | (0.08 | ) | (0.08 | ) | ||||
CEO Transition Costs | 0.04 | 0.04 | ||||||
2019 Adjusted Diluted EPS Annual Guidance | $ | 5.45 | $ | 5.55 |
ADJUSTED INCOME FROM OPERATIONS | ||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | |||||||||||||||||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||||||||||||||
GAAP Income from Operations | $ | 14.3 | $ | 35.3 | $ | 37.6 | $ | 6.0 | $ | 20.9 | $ | 28.1 | $ | 72.8 | $ | 69.4 | ||||||||||||||||
Restructuring and Related Costs | 5.6 | 1.9 | 0.8 | 0.3 | 0.9 | 0.1 | 7.3 | 2.3 | ||||||||||||||||||||||||
Purchase Accounting and Transaction Costs | — | 0.2 | — | — | — | — | — | 0.2 | ||||||||||||||||||||||||
Loss on Businesses Divested and Assets to be Exited | 0.1 | — | 0.1 | 34.9 | — | — | 0.2 | 34.9 | ||||||||||||||||||||||||
Operating Loss (Income) from Businesses Divested/to be Exited | — | (5.2 | ) | 0.9 | (1.5 | ) | — | (0.3 | ) | 0.9 | (7.0 | ) | ||||||||||||||||||||
CEO Transition Costs | 0.1 | — | — | — | — | — | 0.1 | — | ||||||||||||||||||||||||
Adjusted Income from Operations | $ | 20.1 | $ | 32.2 | $ | 39.4 | $ | 39.7 | $ | 21.8 | $ | 27.9 | $ | 81.3 | $ | 99.8 | ||||||||||||||||
GAAP Operating Margin % | 4.0% | 7.6% | 16.3% | 2.3% | 11.4% | 13.5% | 9.4% | 7.5% | ||||||||||||||||||||||||
Adjusted Operating Margin % | 5.6% | 7.7% | 17.1% | 16.4% | 11.9% | 13.8% | 10.5% | 11.6% | ||||||||||||||||||||||||
ADJUSTED INCOME FROM OPERATIONS | ||||||||||||||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||||||||||||||
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | |||||||||||||||||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||||||||||||||
GAAP Income from Operations | $ | 87.3 | $ | 94.9 | $ | 128.2 | $ | 82.3 | $ | 73.9 | $ | 80.0 | $ | 289.4 | $ | 257.2 | ||||||||||||||||
Restructuring and Related Costs | 10.3 | 3.9 | 1.5 | 1.4 | 1.4 | 0.2 | 13.2 | 5.5 | ||||||||||||||||||||||||
Purchase Accounting and Transaction Costs | 0.1 | 5.3 | — | — | — | — | 0.1 | 5.3 | ||||||||||||||||||||||||
(Gain) Loss on Businesses Divested and Assets to be Exited | (31.7 | ) | — | (4.7 | ) | 34.9 | 1.2 | — | (35.2 | ) | 34.9 | |||||||||||||||||||||
Operating Income from Businesses Divested/to be Exited | (3.3 | ) | (12.0 | ) | (1.1 | ) | (5.2 | ) | (0.3 | ) | (0.2 | ) | (4.7 | ) | (17.4 | ) | ||||||||||||||||
CEO Transition Costs | 0.9 | — | 0.5 | — | 0.4 | — | 1.8 | — | ||||||||||||||||||||||||
Adjusted Income from Operations | $ | 63.6 | $ | 92.1 | $ | 124.4 | $ | 113.4 | $ | 76.6 | $ | 80.0 | $ | 264.6 | $ | 285.5 | ||||||||||||||||
GAAP Operating Margin % | 7.7% | 7.1% | 16.8% | 10.4% | 12.4% | 12.8% | 11.6% | 9.3% | ||||||||||||||||||||||||
Adjusted Operating Margin % | 5.7% | 7.6% | 16.8% | 15.3% | 13.0% | 13.1% | 10.8% | 11.1% |
DEBT TO EBITDA | Last Twelve Months | |||||||||
Sep 28, 2019 | Dec 29, 2018 | |||||||||
Net Income | $ | 261.5 | $ | 235.8 | ||||||
Interest Expense | 54.8 | 55.2 | ||||||||
Interest Income | (4.1 | ) | (1.9 | ) | ||||||
Taxes | 66.3 | 56.4 | ||||||||
Depreciation and Amortization | 136.5 | 142.4 | ||||||||
EBITDA | $ | 515.0 | $ | 487.9 | ||||||
Restructuring and Related Costs | 15.4 | 7.7 | ||||||||
Purchase Accounting and Transactions Costs | 0.2 | 5.4 | ||||||||
Impairment and Exit Related Costs | 10.0 | 34.9 | ||||||||
CEO Transition Costs | 5.6 | 3.8 | ||||||||
Operating Income from Businesses Divested/to be Exited | (11.2 | ) | (23.9 | ) | ||||||
Gain on Sale of Assets | (2.2 | ) | (2.2 | ) | ||||||
Gain on Divestiture of Businesses | (45.2 | ) | — | |||||||
Adjusted EBITDA | $ | 487.6 | $ | 513.6 | ||||||
Current Maturities of Long-Term Debt | $ | 0.6 | $ | 0.5 | ||||||
Long-Term Debt | 1,200.3 | 1,306.6 | ||||||||
Total Gross Debt | $ | 1,200.9 | $ | 1,307.1 | ||||||
Cash | (293.0 | ) | (248.6 | ) | ||||||
Net Debt | $ | 907.9 | $ | 1,058.5 | ||||||
Gross Debt/EBITDA | 2.3 | 2.7 | ||||||||
Gross Debt/Adjusted EBITDA | 2.5 | 2.5 | ||||||||
Net Debt/EBITDA | 1.8 | 2.2 | ||||||||
Net Debt/Adjusted EBITDA | 1.9 | 2.1 |
OPERATING LEVERAGE | Three Months Ended | |||||||||||
Sep 28, 2019 | Sep 29, 2018 | Change | ||||||||||
GAAP Income from Operations | $ | 72.8 | $ | 69.4 | $ | 3.4 | ||||||
Adjusted Income from Operations | $ | 81.3 | $ | 99.8 | $ | (18.5 | ) | |||||
Net Sales | $ | 772.3 | $ | 925.4 | $ | (153.1 | ) | |||||
Adjusted Net Sales | $ | 771.4 | $ | 860.6 | $ | (89.2 | ) | |||||
GAAP Operating Leverage | (2.2 | )% | ||||||||||
Adjusted Operating Leverage | 20.7 | % |
FREE CASH FLOW | Three Months Ended | Nine Months Ended | ||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||
Net Cash Provided by Operating Activities | $ | 140.6 | $ | 106.0 | $ | 271.2 | $ | 250.3 | ||||||||
Additions to Property Plant and Equipment | (21.1 | ) | (18.7 | ) | (77.3 | ) | (59.2 | ) | ||||||||
Free Cash Flow | $ | 119.5 | $ | 87.3 | $ | 193.9 | $ | 191.1 | ||||||||
GAAP Net Income Attributable to Regal Beloit Corporation | $ | 49.7 | $ | 51.3 | $ | 202.2 | $ | 175.6 | ||||||||
(Gain) Loss on Businesses Divested and Impairments | 0.2 | 18.2 | (35.2 | ) | 18.2 | |||||||||||
Tax Effect from (Gain) Loss on Businesses Divested and Impairments | — | (4.0 | ) | 5.5 | (4.0 | ) | ||||||||||
Adjusted Net Income Attributable to Regal Beloit Corporation1 | $ | 49.9 | $ | 65.5 | $ | 172.5 | $ | 189.8 | ||||||||
Free Cash Flow as a Percentage of Adjusted Net Income Attributable to Regal Beloit Corporation | 239.5 | % | 133.3 | % | 112.4 | % | 100.7 | % | ||||||||
1 The Net Income Attributable to Regal Beloit Corporation is adjusted for the gains and losses on divested businesses and goodwill and asset impairments related to the business to be exited and used in the Free Cash Flow Calculation. |
ADJUSTED EFFECTIVE TAX RATE | Three Months Ended | Nine Months Ended | ||||||||||||||
Sep 28, 2019 | Sep 29, 2018 | Sep 28, 2019 | Sep 29, 2018 | |||||||||||||
Income before Taxes | $ | 60.7 | $ | 56.3 | $ | 252.5 | $ | 216.9 | ||||||||
Provision for Income Taxes | 9.9 | 3.6 | 47.5 | 37.6 | ||||||||||||
Effective Tax Rate | 16.3 | % | 6.4 | % | 18.8 | % | 17.3 | % | ||||||||
Income before Taxes | $ | 60.7 | $ | 56.3 | $ | 252.5 | $ | 216.9 | ||||||||
(Gain) Loss on Businesses Divested and Assets to be Exited | 0.2 | 34.9 | (35.2 | ) | 34.9 | |||||||||||
Adjusted Income before Taxes | $ | 60.9 | $ | 91.2 | $ | 217.3 | $ | 251.8 | ||||||||
Provision for Income Taxes | $ | 9.9 | $ | 3.6 | $ | 47.5 | $ | 37.6 | ||||||||
Tax Effect from (Gain) Loss on Businesses Divested and Assets to be Exited | — | 8.2 | (5.5 | ) | 8.2 | |||||||||||
Impact of the New US Tax Legislation | — | 6.6 | — | 6.6 | ||||||||||||
Adjusted Provision for Income Taxes | $ | 9.9 | $ | 18.4 | $ | 42.0 | $ | 52.4 | ||||||||
Adjusted Effective Tax Rate | 16.3 | % | 20.2 | % | 19.3 | % | 20.8 | % |
ORGANIC SALES GROWTH | Three Months Ended | ||||||||||||||||
September 28, 2019 | |||||||||||||||||
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | ||||||||||||||
Net Sales Three Months Ended Sep 28, 2019 | $ | 358.6 | $ | 230.9 | $ | 182.8 | $ | 772.3 | |||||||||
Net Sales from Businesses Divested/to be Exited | — | (0.9 | ) | — | (0.9 | ) | |||||||||||
Impact from Foreign Currency Exchange Rates | 4.4 | 0.6 | 1.3 | 6.3 | |||||||||||||
Organic Sales Three Months Ended Sep 28, 2019 | $ | 363.0 | $ | 230.6 | $ | 184.1 | $ | 777.7 | |||||||||
Net Sales Three Months Ended Sep 29, 2018 | $ | 462.3 | $ | 255.4 | $ | 207.7 | $ | 925.4 | |||||||||
Net Sales from Businesses Divested/to be Exited | (46.7 | ) | (13.3 | ) | (4.8 | ) | (64.8 | ) | |||||||||
Adjusted Net Sales Three Months Ended Sep 29, 2018 | $ | 415.6 | $ | 242.1 | $ | 202.9 | $ | 860.6 | |||||||||
Three Months Ended Sep 28, 2019 Organic Sales Growth % | (12.7 | )% | (4.8 | )% | (9.3 | )% | (9.6 | )% | |||||||||
Three Months Ended Sep 28, 2019 Net Sales Growth % | (22.4 | )% | (9.6 | )% | (12.0 | )% | (16.5 | )% | |||||||||
ORGANIC SALES GROWTH | Nine Months Ended | ||||||||||||||||
September 28, 2019 | |||||||||||||||||
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | ||||||||||||||
Net Sales Nine Months Ended Sep 28, 2019 | $ | 1,140.7 | $ | 762.1 | $ | 597.0 | $ | 2,499.8 | |||||||||
Net Sales from Business Acquired | (31.7 | ) | — | — | (31.7 | ) | |||||||||||
Net Sales from Businesses Divested/to be Exited | (25.0 | ) | (22.0 | ) | (5.6 | ) | (52.6 | ) | |||||||||
Impact from Foreign Currency Exchange Rates | 22.0 | 5.3 | 6.2 | 33.5 | |||||||||||||
Organic Sales Nine Months Ended Sep 28, 2019 | $ | 1,106.0 | $ | 745.4 | $ | 597.6 | $ | 2,449.0 | |||||||||
Net Sales Nine Months Ended Sep 29, 2018 | $ | 1,345.3 | $ | 792.6 | $ | 626.0 | $ | 2,763.9 | |||||||||
Net Sales from Businesses Divested/to be Exited | (134.3 | ) | (50.5 | ) | (14.7 | ) | (199.5 | ) | |||||||||
Adjusted Net Sales Nine Months Ended Sep 29, 2018 | $ | 1,211.0 | $ | 742.1 | $ | 611.3 | $ | 2,564.4 | |||||||||
Nine Months Ended Sep 28, 2019 Organic Sales Growth % | (8.7 | )% | 0.4 | % | (2.2 | )% | (4.5 | )% | |||||||||
Nine Months Ended Sep 28, 2019 Net Sales Growth % | (15.2 | )% | (3.8 | )% | (4.6 | )% | (9.6 | )% |
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | |||||||||||||
Fiscal 2018 First Quarter Schedule for Ongoing Business | ||||||||||||||||
Net Sales Three Months Ended March 31, 2018 | $ | 414.0 | $ | 259.9 | $ | 204.9 | $ | 878.8 | ||||||||
Net Sales from Businesses Divested/to be Exited | (43.9 | ) | (18.0 | ) | (4.3 | ) | (66.2 | ) | ||||||||
Net Sales from Ongoing Business | $ | 370.1 | $ | 241.9 | $ | 200.6 | $ | 812.6 | ||||||||
GAAP Income from Operations Three Months Ended March 31, 2018 | $ | 29.1 | $ | 32.3 | $ | 26.8 | $ | 88.2 | ||||||||
Restructuring and Related Costs | 1.3 | 0.4 | — | 1.7 | ||||||||||||
(Income) Loss from Operations of Businesses Divested/to be Exited | (2.8 | ) | (1.6 | ) | 0.4 | (4.0 | ) | |||||||||
Adjusted Income from Operations of Ongoing Business | $ | 27.6 | $ | 31.1 | $ | 27.2 | $ | 85.9 | ||||||||
Ongoing Business Adjusted Operating Margin % | 7.5 | % | 12.9 | % | 13.6 | % | 10.6 | % | ||||||||
Fiscal 2018 Second Quarter Schedule for Ongoing Business | ||||||||||||||||
Net Sales Three Months Ended June 30, 2018 | $ | 469.0 | $ | 277.3 | $ | 213.4 | $ | 959.7 | ||||||||
Net Sales from Businesses Divested/to be Exited | (43.7 | ) | (19.2 | ) | (5.6 | ) | (68.5 | ) | ||||||||
Net Sales from Ongoing Business | $ | 425.3 | $ | 258.1 | $ | 207.8 | $ | 891.2 | ||||||||
GAAP Income from Operations Three Months Ended June 30, 2018 | $ | 30.5 | $ | 44.0 | $ | 25.1 | $ | 99.6 | ||||||||
Restructuring and Related Costs | 0.7 | 0.7 | 0.1 | 1.5 | ||||||||||||
Purchase Accounting and Transaction Costs | 5.1 | — | — | 5.1 | ||||||||||||
Income from Operations of Businesses Divested/to be Exited | (4.0 | ) | (2.1 | ) | (0.3 | ) | (6.4 | ) | ||||||||
Adjusted Income from Operations of Ongoing Business | $ | 32.3 | $ | 42.6 | $ | 24.9 | $ | 99.8 | ||||||||
Ongoing Business Adjusted Operating Margin % | 7.6 | % | 16.5 | % | 12.0 | % | 11.2 | % | ||||||||
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | |||||||||||||
Fiscal 2018 Third Quarter Schedule for Ongoing Business | ||||||||||||||||
Net Sales Three Months Ended September 29, 2018 | $ | 462.3 | $ | 255.4 | $ | 207.7 | $ | 925.4 | ||||||||
Net Sales from Businesses Divested/to be Exited | (46.7 | ) | (13.3 | ) | (4.8 | ) | (64.8 | ) | ||||||||
Net Sales from Ongoing Business | $ | 415.6 | $ | 242.1 | $ | 202.9 | $ | 860.6 | ||||||||
GAAP Income from Operations Three Months Ended September 29, 2018 | $ | 35.3 | $ | 6.0 | $ | 28.1 | $ | 69.4 | ||||||||
Restructuring and Related Costs | 1.9 | 0.3 | 0.1 | 2.3 | ||||||||||||
Purchase Accounting and Transaction Costs | 0.2 | — | — | 0.2 | ||||||||||||
Impairment and Exit Related Costs | — | 34.9 | — | 34.9 | ||||||||||||
Income from Operations of Businesses Divested/to be Exited | (5.2 | ) | (1.5 | ) | (0.3 | ) | (7.0 | ) | ||||||||
Adjusted Income from Operations of Ongoing Business | $ | 32.2 | $ | 39.7 | $ | 27.9 | $ | 99.8 | ||||||||
Ongoing Business Adjusted Operating Margin % | 7.7 | % | 16.4 | % | 13.8 | % | 11.6 | % | ||||||||
Fiscal 2018 Fourth Quarter Schedule for Ongoing Business | ||||||||||||||||
Net Sales Three Months Ended December 29, 2018 | $ | 436.7 | $ | 232.2 | $ | 212.8 | $ | 881.7 | ||||||||
Net Sales from Businesses Divested/to be Exited | (47.5 | ) | (11.2 | ) | (5.2 | ) | (63.9 | ) | ||||||||
Net Sales from Ongoing Business | $ | 389.2 | $ | 221.0 | $ | 207.6 | $ | 817.8 | ||||||||
GAAP Income from Operations Three Months Ended December 29, 2018 | $ | 32.1 | $ | 33.3 | $ | 24.4 | $ | 89.8 | ||||||||
Restructuring and Related Costs | 1.7 | 0.4 | 0.1 | 2.2 | ||||||||||||
Purchase Accounting and Transaction Costs | 0.1 | — | — | 0.1 | ||||||||||||
Gain on Sale of Assets | (1.5 | ) | (0.7 | ) | — | (2.2 | ) | |||||||||
CEO Transition Costs | 1.8 | 1.1 | 0.9 | 3.8 | ||||||||||||
Income from Operations of Businesses Divested/to be Exited | (4.6 | ) | (1.6 | ) | (0.3 | ) | (6.5 | ) | ||||||||
Adjusted Income from Operations of Ongoing Business | $ | 29.6 | $ | 32.5 | $ | 25.1 | $ | 87.2 | ||||||||
Ongoing Business Adjusted Operating Margin % | 7.6 | % | 14.7 | % | 12.1 | % | 10.7 | % |
Commercial & Industrial Systems | Climate Solutions | Power Transmission Solutions | Total Regal | |||||||||||||
Fiscal 2018 Full Year Schedule for Ongoing Business | ||||||||||||||||
Net Sales Twelve Months Ended December 29, 2018 | $ | 1,782.0 | $ | 1,024.8 | $ | 838.8 | $ | 3,645.6 | ||||||||
Net Sales from Businesses Divested/to be Exited | (181.8 | ) | (61.7 | ) | (19.9 | ) | (263.4 | ) | ||||||||
Net Sales from Ongoing Business | $ | 1,600.2 | $ | 963.1 | $ | 818.9 | $ | 3,382.2 | ||||||||
GAAP Income from Operations Twelve Months Ended December 29, 2018 | $ | 127.0 | $ | 115.6 | $ | 104.4 | $ | 347.0 | ||||||||
Restructuring and Related Costs | 5.6 | 1.8 | 0.3 | 7.7 | ||||||||||||
Purchase Accounting and Transaction Costs | 5.4 | — | — | 5.4 | ||||||||||||
Gain on Sale of Assets | (1.5 | ) | (0.7 | ) | — | (2.2 | ) | |||||||||
CEO Transition Costs | 1.8 | 1.1 | 0.9 | 3.8 | ||||||||||||
Impairment and Exit Related Costs | — | 34.9 | — | 34.9 | ||||||||||||
Income from Operations of Businesses Divested/to be Exited | (16.6 | ) | (6.8 | ) | (0.5 | ) | (23.9 | ) | ||||||||
Adjusted Income from Operations of Ongoing Business | $ | 121.7 | $ | 145.9 | $ | 105.1 | $ | 372.7 | ||||||||
Ongoing Business Adjusted Operating Margin % | 7.6 | % | 15.1 | % | 12.8 | % | 11.0 | % |
2018 ADJUSTED DILUTED EARNINGS PER SHARE FOR ONGOING BUSINESS | Three Months Ended | Twelve Months Ended Dec 29, 2018 | |||||||||||||||||||
Mar 31, 2018 | Jun 30, 2018 | Sep 29, 2018 | Dec 29, 2018 | ||||||||||||||||||
Adjusted Diluted Earnings Per Share | $ | 1.33 | $ | 1.59 | $ | 1.67 | $ | 1.41 | $ | 6.00 | |||||||||||
Earnings Per Share from Businesses Divested/to be Exited | (0.06 | ) | (0.09 | ) | (0.11 | ) | (0.10 | ) | (0.36 | ) | |||||||||||
Adjusted Diluted Earnings Per Share for Ongoing Business | $ | 1.27 | $ | 1.50 | $ | 1.56 | $ | 1.31 | $ | 5.64 | |||||||||||