Âé¶¹´«Ã½ÔÚÏß

Skip Navigation

NEWS RELEASE

Âé¶¹´«Ã½ÔÚÏß Reports Fourth Quarter and Full Year 2015 Results and Provides 2016 Financial Guidance

- Q4 2015 Free Cash Flow* of $143 Million
- Outlines Realignment Program and Strategic Enterprise Initiatives:
- - Targeting $110 Million Reduction in Cost Structure by end of 2017

CHARLOTTE, N.C.,ÌýFeb. 10, 2016Ìý// --ÌýÂé¶¹´«Ã½ÔÚÏß, Inc. (NYSE:FLOW) today reported results for the quarter endedÌýDecember 31, 2015Ìýand provided 2016 financial guidance.

Fourth Quarter 2015 Overview:

  • Revenues declined 15.2% toÌý$612.7 million, fromÌý$722.5 millionÌýin the year-ago quarter. ÌýThe impact of the stronger U.S. Dollar versus foreign currencies decreased revenues by 6.5%, orÌý$46.8 million.Ìý Organic revenues* decreased 8.7%, due primarily to lower power and energy revenue, largely reflecting the impact of lower oil prices on customers' capital spending decisions.
  • Segment income and margins wereÌý$72.5 millionÌýand 11.8%, compared toÌý$115.7 millionÌýand 16.0% in the year-ago quarter, due primarily to the organic revenue decline.
  • Diluted net income per share wasÌý$0.51, compared to diluted net income per share ofÌý$0.53Ìýin the year-ago quarter.Ìý
    • In Q4 2015, the company recorded an impairment charge ofÌý$0.13Ìýper share related to certain technology and trademarks of a business within the Food and Beverage reportable segment.
    • In Q4 2015, the company recorded a gain on the sale of a legal entity ofÌý$0.11Ìýper share.
  • Net cash from operating activities wasÌý$157.0 million, compared toÌý$101.4 millionÌýin the year-ago quarter. The increase in cash generated was driven by the successful completion of certain project milestones, which led a strong working capital performance in the period.
  • Free cash flow* wasÌý$143.1 million, compared toÌý$87.0 millionÌýin the year-ago quarter. The increase in free cash flow was related to the increase in operating cash flow described above.

Full Year 2015 Overview:

  • Revenues declined 13.8% toÌý$2.39 billionÌýfromÌý$2.77 billionÌýin the prior year.Ìý The impact of the stronger U.S. Dollar on foreign currencies decreased revenues by 7.7%, orÌý$211.9 million.Ìý Organic revenues* decreased 6.1%, due primarily to lower power and energy revenue, largely reflecting the impact of lower oil prices on customers' capital spending decisions.
  • Segment income and margins declined toÌý$301.7 millionÌýand 12.6%, compared toÌý$391.0 millionÌýand 14.1% in the prior year, due primarily to the organic revenue decline partially offset by improved operating and project execution performance in Food and Beverage.
  • Special charges wereÌý$42.6 million, compared toÌý$14.2 millionÌýin the prior year.Ìý
    • During 2015, the company recordedÌý$23.0 millionÌýof charges due to restructuring actions related to the ongoing closures of two European manufacturing facilities.Ìý These closures are part of the initial phase of a broader, multi-year plan to expand the company's manufacturing presence in Bydgoszcz,ÌýPolandÌýand reduce its global manufacturing overhead.Ìý As part of this plan, during 2016 the company intends to shift production to Bydgoszcz,ÌýPolandÌýfrom its manufacturing facilities in Unna,ÌýGermanyÌýand Kolding,ÌýDenmarkÌýand close the Unna and Kolding manufacturing plants.
    • The company also recordedÌý$8.1 millionÌýof special charges related to restructuring actions planned at two of its European Power and Energy facilities.

2016 Financial Guidance:

Ìý

Total revenue change

(12%) to (8%)

Currency impact to revenues

~(2%)

Organic revenue* change

(10%) to (6%)

Operating income margin

$105 to $125

Realignment charges

~$60m

Earnings per share

$0.75 to $1.05

Adjusted free cash flow*

$50 to $70

EBITDA*

$175 to $195

"Our fourth quarter results reflect the challenging economic environment in our key end markets and the impact of the stronger U.S. dollar. ÌýÌýIn particular, reduced prices for oil and dairy commodities have significantly impacted our customers' operating and capital spending decisions," saidÌýMarc Michael, President and Chief Executive Officer.Ìý "On a positive note, orders in the fourth quarter were stable sequentially and our cash generation in the quarter was strong, giving us sufficient financial flexibility to invest in our business."

"Looking at 2016, we do not anticipate any meaningful recovery in our key end markets. Notwithstanding the challenging economic environment, I am driving a higher level of accountability and a greater sense of urgency throughout the organization to improve our competitive position and operational execution. I firmly believe we will create significant value over the next 12 to 24 months by growing our bottom line."Ìý

Michael continued, "At the outset of this year, our executive team established realignment and strategic enterprise initiatives that we expect will improve our competitive position and reduce our cost structure byÌý$110 millionÌýas we exit 2017.Ìý These initiatives, some of which began last year, include strategically realigning our footprint, streamlining our business processes and improving our working capital performance.Ìý In addition, we continue to invest in attractive growth opportunities with an emphasis on growing our aftermarket business.Ìý We are aligning our compensation and incentive programs with our enterprise initiatives.Ìý And we are increasing our focus on employee engagement and talent development."

"As we execute on our realignment and strategic enterprise initiatives, we expect to see incremental financial benefits, quarter-to-quarter, as the year progresses and into next year.Ìý We also expect to be in an even better competitive position to deliver our high quality products, meet our customers' needs and leverage our strong brands.Ìý Ultimately we expect to drive a higher, more sustainable return profile across our business.Ìý We are committed to these initiatives and confident in our ability to execute them."

Fourth Quarter 2015 Results by Segment

Food and Beverage

Revenues for Q4 2015 wereÌý$222.1 million, compared toÌý$246.6 millionÌýin Q4 2014, a decrease ofÌý$24.5 million, or 9.9%.Ìý Currency fluctuations decreased revenues 8.6%, orÌý$21.2 million, and organic revenues* declined 1.3%, orÌý$3.3 million. The decline in organic revenues was due primarily to lower sales of components, particularly inÌýNorth America, partially offset by increased systems revenue.

Segment income wasÌý$26.7 million, or 12.0% of revenues, in Q4 2015, compared toÌý$31.7 million, or 12.9% of revenues, in Q4 2014. Segment income and margins decreased due primarily to the revenue declines described above as well as an unfavorable revenue mix.

Power and Energy

Revenues for Q4 2015 wereÌý$190.0 million, compared toÌý$257.5 millionÌýin Q4 2014, a decrease ofÌý$67.5 million, or 26.2%.Ìý Currency fluctuations decreased revenues 4.9%, orÌý$12.5 million, and organic revenues* declined 21.3%, orÌý$55.0 million.Ìý The decline in organic revenue was due largely to the impact of low, volatile and uncertain oil prices which significantly reduced both operational and capital spending by end customers, particularly for projects related to upstream oil applications.

Segment income wasÌý$18.8 million, or 9.9% of revenues, in Q4 2015, compared toÌý$52.7 million, or 20.5% of revenues, in Q4 2014.Ìý The decrease in segment income and margin was due primarily to the organic revenue decline described above as well as competitive price pressures and lower utilization rates at certain of our manufacturing locations.

Industrial

Revenues for Q4 2015 wereÌý$200.6 million, compared toÌý$218.4 millionÌýin Q4 2014, a decline ofÌý$17.8 million, or 8.2%.Ìý Currency fluctuations decreased revenues 6.0%, orÌý$13.1 million, and organic revenues* declined 2.2%, orÌý$4.7 million.Ìý The organic revenue decline was due primarily to decreased sales of hydraulic technology equipment into the oil and gas market.

Segment income wasÌý$27.0 million, or 13.5% of revenues, in Q4 2015, compared toÌý$31.3 million, or 14.3% of revenues, in Q4 2014.Ìý The decline in segment income and margin was due primarily to the organic revenue decline described above.

OTHER ITEMS

Form 10-K:ÌýÌý The company expects to file its annual report on Form 10-K for the year endedÌýDecember 31, 2015Ìýwith the Securities and Exchange Commission inÌýmid-February 2016. This press release should be read in conjunction with that filing, which will be available on the company's website atÌý, in the Investor Relations section.

Impairment Charges:ÌýÌýIn the fourth quarter of 2015, the company recorded an impairment charge ofÌý$7.7Ìýrelated to certain technology and trademarks of a business within the Food and Beverage reportable segment.

About Âé¶¹´«Ã½ÔÚÏß, Inc.:ÌýBased inÌýCharlotte, North Carolina, Âé¶¹´«Ã½ÔÚÏß is a leading global supplier of highly engineered flow components, process equipment and turn-key systems, along with the related aftermarket parts and services, into the food and beverage, power and energy and industrial end markets. Âé¶¹´«Ã½ÔÚÏß has more thanÌý$2 billionÌýin annual revenues and approximately 8,000 employees with operations in over 35 countries and sales in over 150 countries around the world. To learn more about Âé¶¹´«Ã½ÔÚÏß, please visit our website atÌý.

*Non-GAAP number. See attached schedules for reconciliation to most comparable GAAP number.

Certain statements in this press release are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. Please read these results in conjunction with the company's documents filed with the Securities and Exchange Commission. These filings identify important risk factors and other uncertainties that could cause actual results to differ from those contained in the forward-looking statements. Actual results may differ materially from these statements. The words "expect," "anticipate," "project" and similar expressions identify forward-looking statements. Although the company believes that the expectations reflected in its forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. In addition, estimates of future operating results are based on the company's current complement of businesses, which is subject to change.Ìý Statements in this press release speak only as of the date of this press release, and Âé¶¹´«Ã½ÔÚÏß disclaims any responsibility to update or revise such statements.

Investor and Media Contact:
Ryan Taylor, Vice President, Communications, Market Insights and Financial Planning
704-752-4486
E-mail:Ìýinvestor@spxflow.com

VIEW NEWS RELEASE FULL SCREEN

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS

(Unaudited; in millions, except per share amounts)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý

Three months ended December 31,

Ìý

Twelve months ended December 31,

Ìý

2015

Ìý

2014

Ìý

2015

Ìý

2014

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Revenues

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý612.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý722.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 2,388.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 2,769.6

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Costs and expenses:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Cost of products sold

417.9

Ìý

468.5

Ìý

1,596.3

Ìý

1,833.1

Selling, general and administrative

140.0

Ìý

174.4

Ìý

558.0

Ìý

629.9

Intangible amortization

5.7

Ìý

6.3

Ìý

23.4

Ìý

26.1

Impairment of intangible assets

7.7

Ìý

11.7

Ìý

22.7

Ìý

11.7

Special charges, net

0.9

Ìý

0.7

Ìý

42.6

Ìý

14.2

Operating income

40.5

Ìý

60.9

Ìý

145.5

Ìý

254.6

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Other income, net

7.7

Ìý

0.1

Ìý

9.8

Ìý

2.2

Related party interest expense, net

—

Ìý

(7.0)

Ìý

(2.2)

Ìý

(25.8)

Other interest income (expense), net

(14.9)

Ìý

0.3

Ìý

(15.9)

Ìý

2.4

Income before income taxes

33.3

Ìý

54.3

Ìý

137.2

Ìý

233.4

Income tax provision

(11.5)

Ìý

(32.1)

Ìý

(49.8)

Ìý

(97.5)

Net income

21.8

Ìý

22.2

Ìý

87.4

Ìý

135.9

Less: Net income (loss) attributable to noncontrolling interests

0.7

Ìý

0.4

Ìý

(0.1)

Ìý

1.4

Net income attributable to Âé¶¹´«Ã½ÔÚÏß, Inc.

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 21.1

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 21.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 87.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 134.5

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Basic income per share of common stock

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 0.52

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 0.53

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 2.14

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 3.30

Diluted income per share of common stock

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 0.51

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 0.53

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 2.14

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 3.29

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Weighted average number of common shares outstanding - basic

40.918

Ìý

40.809

Ìý

40.863

Ìý

40.809

Weighted average number of common shares outstanding - diluted

40.983

Ìý

40.932

Ìý

40.960

Ìý

40.932

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Ìý

Ìý

ÌýÂé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIESÌý

CONSOLIDATED AND COMBINED BALANCE SHEETSÌý

(Unaudited; in millions)

Ìý Ìý Ìý Ìý Ìý
Ìý

December 31,

Ìý Ìý

December 31,

Ìý

2015

Ìý Ìý

2014

ASSETS

Ìý Ìý Ìý Ìý

Current assets:

Ìý Ìý Ìý Ìý

Cash and equivalents

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 295.9

Ìý Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 216.6

Accounts receivable, net

483.9

Ìý Ìý

591.9

Related party accounts receivable

—

Ìý Ìý

16.6

Inventories, net

305.2

Ìý Ìý

330.0

Other current assets

72.4

Ìý Ìý

36.4

Deferred income taxes

—

Ìý Ìý

52.6

Total current assets

1,157.4

Ìý Ìý

1,244.1

Property, plant and equipment:

Ìý Ìý Ìý Ìý

Land

37.7

Ìý Ìý

30.8

Buildings and leasehold improvements

224.9

Ìý Ìý

158.6

Machinery and equipment

483.9

Ìý Ìý

350.0

Ìý

746.5

Ìý Ìý

539.4

Accumulated depreciation

(314.1)

Ìý Ìý

(267.0)

Property, plant and equipment, net

432.4

Ìý Ìý

272.4

Goodwill

1,023.4

Ìý Ìý

1,081.0

Intangibles, net

579.4

Ìý Ìý

659.3

Other assets

116.8

Ìý Ìý

64.2

Related party notes receivable

—

Ìý Ìý

707.1

TOTAL ASSETS

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý3,309.4

Ìý Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý4,028.1

Ìý Ìý Ìý Ìý Ìý

LIABILITIES AND EQUITY

Ìý Ìý Ìý Ìý

Current liabilities:

Ìý Ìý Ìý Ìý

Accounts payable

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 227.1

Ìý Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 252.0

Related party accounts payable

—

Ìý Ìý

11.9

Accrued expenses

467.3

Ìý Ìý

426.1

Income taxes payable

31.7

Ìý Ìý

35.4

Short-term debt

28.0

Ìý Ìý

6.0

Current maturities of long-term debt

10.3

Ìý Ìý

1.7

Current maturities of related party notes payable

—

Ìý Ìý

36.8

Total current liabilities

764.4

Ìý Ìý

769.9

Long-term debt

999.0

Ìý Ìý

10.3

Related party notes payable

—

Ìý Ìý

966.3

Deferred and other income taxes

142.0

Ìý Ìý

234.1

Other long-term liabilities

133.4

Ìý Ìý

108.7

Total long-term liabilities

1,274.4

Ìý Ìý

1,319.4

Ìý Ìý Ìý Ìý Ìý

Equity:

Ìý Ìý Ìý Ìý

Âé¶¹´«Ã½ÔÚÏß, Inc. shareholders' equity:

Ìý Ìý Ìý Ìý

Common stock

0.4

Ìý Ìý

—

Paid-in capital

1,621.7

Ìý Ìý

—

Retained earnings

21.1

Ìý Ìý

—

Accumulated other comprehensive loss

(382.7)

Ìý Ìý

(219.2)

Common stock in treasury

(1.4)

Ìý Ìý

—

Former parent company investment

—

Ìý Ìý

2,144.6

Total Âé¶¹´«Ã½ÔÚÏß, Inc. shareholders' equity

1,259.1

Ìý Ìý

1,925.4

Noncontrolling interests

11.5

Ìý Ìý

13.4

Total equity

1,270.6

Ìý Ìý

1,938.8

TOTAL LIABILITIES AND EQUITY

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý3,309.4

Ìý Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý4,028.1

Ìý Ìý Ìý Ìý Ìý

Ìý

Ìý

VIEW NEWS RELEASE FULL SCREEN

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

RESULTS OF REPORTABLE SEGMENTS

(Unaudited; in millions)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý

Three months ended December 31,

Ìý Ìý Ìý Ìý Ìý

Twelve months ended December 31,

Ìý Ìý Ìý Ìý
Ìý Ìý

2015

Ìý

2014

Ìý

Increase
(Decrease)

Ìý

%/bps

Ìý

2015

Ìý

2014

Ìý

Increase
(Decrease)

Ìý

%/bps

Food and Beverage reportable segment

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Revenues

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 222.1

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 246.6

Ìý

$ Ìý Ìý Ìý Ìý(24.5)

Ìý

(9.9)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 886.3

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 968.9

Ìý

$ Ìý Ìý Ìý Ìý Ìý(82.6)

Ìý

(8.5)%

Gross profit

Ìý

70.0

Ìý

84.1

Ìý

(14.1)

Ìý Ìý Ìý

281.4

Ìý

299.2

Ìý

(17.8)

Ìý Ìý

Selling, general and administrative expense

Ìý

41.4

Ìý

50.3

Ìý

(8.9)

Ìý Ìý Ìý

166.7

Ìý

190.8

Ìý

(24.1)

Ìý Ìý

Intangible amortization expense

Ìý

1.9

Ìý

2.1

Ìý

(0.2)

Ìý Ìý Ìý

7.8

Ìý

9.1

Ìý

(1.3)

Ìý Ìý

Income

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 26.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 31.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý(5.0)

Ìý

(15.8)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 106.9

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 99.3

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 7.6

Ìý

7.7 %

as a percent of revenues

Ìý

12.0 %

Ìý

12.9 %

Ìý Ìý Ìý

-90bps

Ìý

12.1 %

Ìý

10.2 %

Ìý Ìý Ìý

190bps

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Power and Energy reportable segment

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Revenues

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 190.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 257.5

Ìý

$ Ìý Ìý Ìý Ìý(67.5)

Ìý

(26.2)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 723.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 961.6

Ìý

$ Ìý Ìý Ìý Ìý(238.6)

Ìý

(24.8)%

Gross profit

Ìý

57.0

Ìý

93.7

Ìý

(36.7)

Ìý Ìý Ìý

240.6

Ìý

335.5

Ìý

(94.9)

Ìý Ìý

Selling, general and administrative expense

Ìý

35.7

Ìý

38.4

Ìý

(2.7)

Ìý Ìý Ìý

142.9

Ìý

156.1

Ìý

(13.2)

Ìý Ìý

Intangible amortization expense

Ìý

2.5

Ìý

2.6

Ìý

(0.1)

Ìý Ìý Ìý

10.2

Ìý

10.7

Ìý

(0.5)

Ìý Ìý

Income

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 18.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 52.7

Ìý

$ Ìý Ìý Ìý Ìý(33.9)

Ìý

(64.3)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 87.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 168.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý(81.2)

Ìý

(48.1)%

as a percent of revenues

Ìý

9.9 %

Ìý

20.5 %

Ìý Ìý Ìý

-1060bps

Ìý

12.1 %

Ìý

17.5 %

Ìý Ìý Ìý

-540bps

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Industrial reportable segment

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Revenues

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 200.6

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 218.4

Ìý

$ Ìý Ìý Ìý Ìý(17.8)

Ìý

(8.2)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 779.2

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 839.1

Ìý

$ Ìý Ìý Ìý Ìý Ìý(59.9)

Ìý

(7.1)%

Gross profit

Ìý

67.8

Ìý

76.2

Ìý

(8.4)

Ìý Ìý Ìý

270.1

Ìý

301.8

Ìý

(31.7)

Ìý Ìý

Selling, general and administrative expense

Ìý

39.5

Ìý

43.3

Ìý

(3.8)

Ìý Ìý Ìý

157.4

Ìý

172.5

Ìý

(15.1)

Ìý Ìý

Intangible amortization expense

Ìý

1.3

Ìý

1.6

Ìý

(0.3)

Ìý Ìý Ìý

5.4

Ìý

6.3

Ìý

(0.9)

Ìý Ìý

Income

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 27.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 31.3

Ìý

$ Ìý Ìý Ìý Ìý Ìý(4.3)

Ìý

(13.7)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 107.3

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 123.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý(15.7)

Ìý

(12.8)%

as a percent of revenues

Ìý

13.5 %

Ìý

14.3 %

Ìý Ìý Ìý

-80bps

Ìý

13.8 %

Ìý

14.7 %

Ìý Ìý Ìý

-90bps

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Consolidated and Combined Revenues

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 612.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 722.5

Ìý

$ Ìý Ìý Ìý(109.8)

Ìý

(15.2)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý2,388.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý2,769.6

Ìý

$ Ìý Ìý Ìý Ìý(381.1)

Ìý

(13.8)%

Consolidated and Combined Segment Income

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 72.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 115.7

Ìý

$ Ìý Ìý Ìý Ìý(43.2)

Ìý

(37.3)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 301.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 391.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý(89.3)

Ìý

(22.8)%

as a percent of revenues

Ìý

11.8 %

Ìý

16.0 %

Ìý Ìý Ìý

-420bps

Ìý

12.6 %

Ìý

14.1 %

Ìý Ìý Ìý

-150bps

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Total income for reportable segments

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 72.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 115.7

Ìý

$ Ìý Ìý Ìý Ìý(43.2)

Ìý Ìý Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 301.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 391.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý(89.3)

Ìý Ìý

Corporate expense

Ìý

18.2

Ìý

15.1

Ìý

3.1

Ìý Ìý Ìý

54.3

Ìý

58.3

Ìý

(4.0)

Ìý Ìý

Pension and postretirement (income) expense

Ìý

(0.2)

Ìý

24.6

Ìý

(24.8)

Ìý Ìý Ìý

10.8

Ìý

32.2

Ìý

(21.4)

Ìý Ìý

Stock-based compensation expense

Ìý

5.4

Ìý

2.7

Ìý

2.7

Ìý Ìý Ìý

25.8

Ìý

20.0

Ìý

5.8

Ìý Ìý

Impairment of intangible assets

Ìý

7.7

Ìý

11.7

Ìý

(4.0)

Ìý Ìý Ìý

22.7

Ìý

11.7

Ìý

11.0

Ìý Ìý

Special charges, net

Ìý

0.9

Ìý

0.7

Ìý

0.2

Ìý Ìý Ìý

42.6

Ìý

14.2

Ìý

28.4

Ìý Ìý

Consolidated and Combined Operating Income

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý40.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý60.9

Ìý

$ Ìý Ìý Ìý (20.4)

Ìý

(33.5)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 145.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý 254.6

Ìý

$ Ìý Ìý Ìý Ìý(109.1)

Ìý

(42.9)%

as a percent of revenues

Ìý

6.6 %

Ìý

8.4 %

Ìý Ìý Ìý

-180bps

Ìý

6.1 %

Ìý

9.2 %

Ìý Ìý Ìý

-310bps

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS

(Unaudited; in millions)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý

Three months ended December 31,

Ìý

Twelve months ended December 31,

Ìý

2015

Ìý

2014

Ìý

2015

Ìý

2014

Cash flows from operating activities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Net income

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý21.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý22.2

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý87.4

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý135.9

Adjustments to reconcile net income to net cash from operating activities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Special charges, net

0.9

Ìý

0.7

Ìý

42.6

Ìý

14.2

Impairment of intangible assets

7.7

Ìý

11.7

Ìý

22.7

Ìý

11.7

Deferred and other income taxes

(14.2)

Ìý

0.3

Ìý

(25.4)

Ìý

22.4

Depreciation and amortization

17.6

Ìý

16.8

Ìý

61.9

Ìý

65.8

Pension and other employee benefits

3.9

Ìý

6.5

Ìý

11.3

Ìý

9.4

Stock-based compensation

5.4

Ìý

—

Ìý

5.4

Ìý

—

Gain on asset sales and other, net

(8.0)

Ìý

—

Ìý

(8.0)

Ìý

—

Changes in operating assets and liabilities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Accounts receivable and other assets

74.6

Ìý

15.7

Ìý

47.4

Ìý

64.4

Inventories

24.4

Ìý

29.6

Ìý

(2.5)

Ìý

(9.6)

Accounts payable, accrued expenses and other

25.8

Ìý

0.8

Ìý

(14.9)

Ìý

2.0

Cash spending on restructuring actions

(2.9)

Ìý

(2.9)

Ìý

(14.3)

Ìý

(13.6)

Net cash from operating activities

157.0

Ìý

101.4

Ìý

213.6

Ìý

302.6

Cash flows used in investing activities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Proceeds from asset sales and other, net

7.2

Ìý

—

Ìý

12.5

Ìý

7.3

Decrease (increase) in restricted cash

0.2

Ìý

0.1

Ìý

(0.3)

Ìý

(0.6)

Capital expenditures

(13.9)

Ìý

(14.4)

Ìý

(57.0)

Ìý

(40.7)

Net cash used in investing activities

(6.5)

Ìý

(14.3)

Ìý

(44.8)

Ìý

(34.0)

Cash flows used in financing activities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Borrowings under senior credit facilities

79.0

Ìý

—

Ìý

534.0

Ìý

—

Repayments of senior credit facilities

(134.0)

Ìý

—

Ìý

(134.0)

Ìý

—

Borrowings under trade receivables agreement

34.0

Ìý

—

Ìý

34.0

Ìý

—

Repayments of trade receivables agreement

(34.0)

Ìý

—

Ìý

(34.0)

Ìý

—

Repayments of related party notes payable

—

Ìý

—

Ìý

(5.4)

Ìý

(6.7)

Borrowings under other financing arrangements

5.1

Ìý

0.4

Ìý

6.1

Ìý

5.7

Repayments of other financing arrangements

(4.3)

Ìý

(0.3)

Ìý

(7.0)

Ìý

(3.9)

Minimum withholdings paid on behalf of employees for net share settlements, net

(1.5)

Ìý

—

Ìý

(1.5)

Ìý

—

Financing fees paid

—

Ìý

—

Ìý

(6.2)

Ìý

—

Change in noncontrolling interests in subsidiary

—

Ìý

—

Ìý

—

Ìý

(0.8)

Dividends paid to noncontrolling interests in subsidiary

—

Ìý

(0.1)

Ìý

(0.2)

Ìý

(0.5)

Change in former parent company investment

—

Ìý

(96.2)

Ìý

(453.9)

Ìý

(291.6)

Net cash used in financing activities

(55.7)

Ìý

(96.2)

Ìý

(68.1)

Ìý

(297.8)

Change in cash and equivalents due to changes in foreign currency exchange rates

(6.0)

Ìý

(7.8)

Ìý

(21.4)

Ìý

(12.0)

Net change in cash and equivalents

88.8

Ìý

(16.9)

Ìý

79.3

Ìý

(41.2)

Combined cash and equivalents, beginning of period

207.1

Ìý

233.5

Ìý

216.6

Ìý

257.8

Consolidated and combined cash and equivalents, end of period

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý295.9

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý216.6

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý295.9

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý216.6

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

ORGANIC REVENUE RECONCILIATION

(Unaudited)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý

Three months ended December 31, 2015

Ìý Ìý

Net Revenue

Ìý Ìý Ìý

Foreign

Ìý

Organic Revenue

Ìý Ìý

Decline

Ìý

Acquisitions

Ìý

Currency

Ìý

Decline

Food and Beverage reportable segment

Ìý

(9.9)%

Ìý

—%

Ìý

(8.6)%

Ìý

(1.3)%

Power and Energy reportable segment

Ìý

(26.2)%

Ìý

—%

Ìý

(4.9)%

Ìý

(21.3)%

Industrial reportable segment

Ìý

(8.2)%

Ìý

—%

Ìý

(6.0)%

Ìý

(2.2)%

Consolidated and combined

Ìý

(15.2)%

Ìý

—%

Ìý

(6.5)%

Ìý

(8.7)%

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý

Twelve months ended December 31, 2015

Ìý Ìý

Net Revenue

Ìý Ìý Ìý

Foreign

Ìý

Organic Revenue

Ìý Ìý

Decline

Ìý

Acquisitions

Ìý

Currency

Ìý

Growth (Decline)

Food and Beverage reportable segment

Ìý

(8.5)%

Ìý

—%

Ìý

(9.7)%

Ìý

1.2 %

Power and Energy reportable segment

Ìý

(24.8)%

Ìý

—%

Ìý

(6.1)%

Ìý

(18.7)%

Industrial reportable segment

Ìý

(7.1)%

Ìý

—%

Ìý

(7.1)%

Ìý

—%

Consolidated and combined

Ìý

(13.8)%

Ìý

—%

Ìý

(7.7)%

Ìý

(6.1)%

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

FREE CASH FLOW RECONCILIATION

(Unaudited; in millions)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý Ìý

Three months ended December 31,

Ìý

Twelve months ended December 31,

Ìý Ìý

2015

Ìý

2014

Ìý

2015

Ìý

2014

Net cash from operating activities

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 157.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 101.4

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 213.6

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 302.6

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Capital expenditures

Ìý

(13.9)

Ìý

(14.4)

Ìý

(57.0)

Ìý

(40.7)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Free cash flow from operations

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 143.1

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 87.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 156.6

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 261.9

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

CASH AND DEBT RECONCILIATION

(Unaudited; in millions)

Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý
Ìý Ìý

Twelve months ended

Ìý Ìý
Ìý Ìý

December 31, 2015

Ìý Ìý

Beginning cash and equivalents

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý216.6

Ìý Ìý
Ìý Ìý Ìý Ìý Ìý

Net cash from operating activities

Ìý

213.6

Ìý Ìý

Proceeds from asset sales and other, net

Ìý

12.5

Ìý Ìý

Increase in restricted cash

Ìý

(0.3)

Ìý Ìý

Capital expenditures

Ìý

(57.0)

Ìý Ìý

Borrowings under senior credit facilities

Ìý

534.0

Ìý Ìý

Repayments of senior credit facilities

Ìý

(134.0)

Ìý Ìý

Repayments of related party notes payable

Ìý

(5.4)

Ìý Ìý

Net repayments of other financing arrangements

Ìý

(0.9)

Ìý Ìý

Minimum withholdings paid on behalf of employees for net share settlements, net

Ìý

(1.5)

Ìý Ìý

Financing fees paid

Ìý

(6.2)

Ìý Ìý

Dividends paid to noncontrolling interests in subsidiary

Ìý

(0.2)

Ìý Ìý

Change in former parent company investment

Ìý

(453.9)

Ìý Ìý

Change in cash and equivalents due to changes in foreign currency exchange rates

Ìý

(21.4)

Ìý Ìý
Ìý Ìý Ìý Ìý Ìý

Ending cash and equivalents

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý295.9

Ìý Ìý
Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý Ìý
Ìý Ìý

Debt at

Ìý

Debt at

Ìý Ìý

DecemberÌý31, 2014

Ìý

December 31, 2015

Term loan

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý-

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 400.0

6.875% senior notes, due in AugustÌý2017

Ìý

-

Ìý

600.0

Other indebtedness

Ìý

18.0

Ìý

37.3

Totals

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý18.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý1,037.3

Ìý Ìý Ìý Ìý Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

EBITDA RECONCILIATION

(Unaudited; in millions)

Ìý Ìý Ìý
Ìý Ìý

2016

Ìý Ìý

Mid-Point Target

Ìý Ìý Ìý

Net income

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 37

Ìý Ìý Ìý

Income tax expense

Ìý

20

Interest expense

Ìý

59

Depreciation and amortization

Ìý

70

Ìý Ìý Ìý

EBITDA

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 185

Ìý Ìý Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

ADJUSTED FREE CASH FLOW RECONCILIATION

(Unaudited; in millions)

Ìý Ìý Ìý
Ìý Ìý Ìý
Ìý Ìý

2016

Ìý Ìý

Mid-Point Target

Ìý Ìý Ìý

Net cash from operating activities

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý79

Ìý Ìý Ìý

Capital expenditures

Ìý

(60)

Ìý Ìý Ìý

Free cash flow from operations

Ìý

19

Ìý Ìý Ìý

Pension payments to former officers, net of tax benefit

Ìý

41

Ìý Ìý Ìý

Adjusted free cash flow from operations

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý60

Ìý Ìý Ìý

Ìý

To view the original version on PR Newswire, visit:

SOURCE Âé¶¹´«Ã½ÔÚÏß, Inc.