Âé¶¹´«Ã½ÔÚÏß

Skip Navigation

NEWS RELEASE

Âé¶¹´«Ã½ÔÚÏß Reports Second Quarter 2016 Results

- Reported GAAP Loss Per Share of ($8.52) Including:
-- Non-Cash Impairment Charges of ($8.77) Per Share
-- Realignment Charges of ($0.21) Per Share
- Reported Adjusted Earnings Per Share* of $0.46
- Initiated Refinancing of $600 Million Senior Notes; Expect to Complete in Q3 2016
- Increased Target Savings from Realignment Program to ~$135 Million
- Narrowed 2016 Adjusted EPS* Guidance Range to $1.85 to $2.05 per share

CHARLOTTE, N.C.,ÌýAug. 3, 2016Ìý// --ÌýÂé¶¹´«Ã½ÔÚÏß, Inc. (NYSE: FLOW) today reported results for the quarter endedÌýJuly 2, 2016.

Second Quarter 2016 Overview:

  • Revenues declined 14.0% toÌý$528.8 million, fromÌý$615.1 millionÌýin the year-ago quarter. The impact of the stronger U.S. dollar versus foreign currencies decreased revenues by 2.1%, orÌý$12.8 million, and organic revenues* decreased 11.9%, primarily due to the impact of lower oil and dairy prices on customers' spending and investment decisions.
  • Operating loss and margin wereÌý($394.1) millionÌýand (74.5%), compared to operating income and margin ofÌý$62.8 millionÌýand 10.2% in the year-ago quarter.
    • During the second quarter of 2016, the company recordedÌý$426.4 millionÌýof non-cash impairment charges to reduce the goodwill and certain intangible assets in its Power and Energy segment.
    • The company also recordedÌý$10.8 millionÌýof special charges related to its previously announced realignment program.
  • Excluding impairment and special charges, adjusted operating income* and margin wereÌý$43.1 millionÌýand 8.2%.
  • Diluted net loss per share wasÌý($8.52)Ìýand included non-cash impairment charges ofÌý($8.77)Ìýper share and special charges ofÌý($0.21)Ìýper share related to the realignment program.
  • Excluding impairment and realignment charges, adjusted earnings per share* wasÌý$0.46.
  • Net cash from operating activities wasÌý$39.7 millionÌýin the period and includedÌý$16.4 millionÌýof cash outflows in support of the company's realignment program.
  • Free cash flow* wasÌý$26.1 millionÌýand included the net cash from operating activities described above andÌý$13.6 millionÌýin capital expenditures, of whichÌý$6.6 millionÌýrelated to the new manufacturing facility in Bydgoszcz,ÌýPoland.

"Coming into this year we were faced with the challenges of an uncertain macro environment and cyclical downturns in two of our key end markets, oil and dairy.Ìý Although we saw some pockets of stabilization in the first half of 2016, overall orders were lower than the second half of 2015, particularly in our oil and industrial related product lines," saidÌýMarc Michael, President and Chief Executive Officer.

"Despite the challenging demand environment, I'm pleased with the effort by our employees across the enterprise to aggressively execute our realignment program.Ìý During the first half of the year, we made significant progress reducing our cost structure, realigning our footprint and streamlining our functional support globally," Michael continued.Ìý "That said, given current order trends, and consistent with our original commitments, we are accelerating our realignment program.Ìý We are also evaluating and intend to take additional actions.Ìý As such, we have increased the annualized savings target from our realignment program to approximatelyÌý$135 million, up from our previous target ofÌý$110 million.Ìý And we now expectÌý$60 millionÌýof savings to be achieved in 2016, up from our previous target ofÌý$40 million."

"Additionally, during the third quarter, we plan to refinance all of ourÌý$600 millionÌýsenior notes due in 2017.Ìý We believe this will give us greater financial flexibility going forward and lower annual interest costs," said Michael.

"We have updated our 2016 guidance to reflect our first half results and revised expectations for the second half of the year.Ìý At the bottom line, we narrowed our full year 2016 EPS guidance range toÌý$1.85 to $2.05Ìýper share, as compared to our previous guidance range ofÌý$1.85 to $2.15Ìýper share.Ìý We are firmly committed to meeting our financial guidance for 2016 and believe the actions we are taking to realign the company and refinance our debt will significantly improve our ability to efficiently and competitively serve our customers," Michael concluded.

Second Quarter 2016 Results by Segment:

Food and Beverage
Revenues for Q2 2016 wereÌý$188.0 million, compared toÌý$234.8 millionÌýin Q2 2015, a decrease ofÌý$46.8 million, or 19.9%.Ìý Organic revenues* declined 18.5%, orÌý$43.6 million, and currency fluctuations decreased revenues 1.4%, orÌý$3.2 million. The decline in organic revenues was due primarily to lower revenue from large systems projects as low dairy prices have delayed customer spending and investment decisions, particularly for milk powder projects.

Segment income wasÌý$19.9 million, or 10.6% of revenues, in Q2 2016, compared toÌý$28.6 million, or 12.2% of revenues, in Q2 2015. Segment income and margin decreased primarily due to the organic revenue declines described above, which were partially offset by savings from restructuring actions and cost reduction initiatives.

Power and Energy

Revenues for Q2 2016 wereÌý$155.8 million, compared toÌý$184.1 millionÌýin Q2 2015, a decrease ofÌý$28.3 million, or 15.4%.Ìý Organic revenues* declined 11.9%, orÌý$21.9 million, and currency fluctuations decreased revenues 3.5%, orÌý$6.4 million.Ìý The decline in organic revenue was due largely to the impact of lower oil prices on customers' spending behavior, particularly for original equipment in the upstream and midstream. ÌýAdditionally, Q2 2015 revenue benefitted from a large nuclear project which did not repeat in Q2 2016.ÌýÌýÌýÌýÌý

Segment income wasÌý$10.0 million, or 6.4% of revenues, in Q2 2016, compared toÌý$23.0 million, or 12.5% of revenues, in Q2 2015.Ìý The decrease in segment income and margin was due primarily to the organic revenue decline described above, as well as shipment of lower margin backlog and low utilization rates at certain manufacturing locations.Ìý These declines were partially offset by savings from restructuring actions and cost reduction initiatives.

Industrial

Revenues for Q2 2016 wereÌý$185.0 million, compared toÌý$196.2 millionÌýin Q2 2015, a decline ofÌý$11.2 million, or 5.7%.Ìý Organic revenues* declined 4.2%, orÌý$8.2 million, and currency fluctuations decreased revenues 1.5%, orÌý$3.0 million.Ìý The organic revenue decline was due primarily to lower sales of hydraulic tools, heat exchangers and dehydration equipment.Ìý

Segment income wasÌý$26.9 million, or 14.5% of revenues, in Q2 2016, compared toÌý$27.9 million, or 14.2% of revenues, in Q2 2015.Ìý The decline in segment income was due primarily to the revenue declines described above.Ìý These declines were partially offset by savings from restructuring actions and cost reduction initiatives.

2016 Full Year Financial Guidance:

The company updated its consolidated full year 2016 GAAP and adjusted financial guidance to reflect its first half 2016 results and revised outlook for the second half of 2016.Ìý In addition to the Q2 results, key changes to the company's full year 2016 GAAP financial guidance include:

  • Reduced revenue and segment income in the second half of 2016 due to lower than anticipated orders in the first half;
  • Increased cost savings target byÌý$20.0 millionÌýto approximatelyÌý$60.0 million;
  • Increased special charges byÌý$20.0 millionÌýto approximatelyÌý$80.0 million;
  • An early extinguishment of debt charge of approximatelyÌý$38 millionÌýand cash outflows of approximatelyÌý$50 millionÌýrelated to the company's plans to refinance itsÌý$600 millionÌýof outstanding 6.875% senior notes during the third quarter;
  • A tax benefit of approximatelyÌý$22.0 millionÌýrelated to the manufacturing expansion inÌýPoland. This benefit is expected to be recorded in the fourth quarter of 2016, with the cash benefit expected to be realized over time as income is earned inÌýPoland.

Ìý

Ìý

Updated 2016 Full Year Financial Guidance

($ millions; except per share data)

GAAP Basis

Adjusted BasisÌý(1)

Revenue

$2,040 to $2,090

$2,040 to $2,090

Special Charges

~($80)

$0

Operating income (loss)

($335) to ($325)

$170 to $180

Earnings (Loss) Per Share

($8.40) to ($8.20)

$1.85 to $2.05

Free Cash Flow (Usage)*

($75) to ($55)

$140 to $160

EBITDA*

($310) to ($300)

$235 to $245

(1)

Adjusted guidance excludes $426 million of non-cash impairment charges, $80
million of special charges and $125 million of cash outflows related to the
company's realignment program, $41 million of net cash pension funding for
retirees, $50 million of cash outflows and a $38 million early extinguishment of
debt charge related to debt refinancing and estimated tax benefits of $22 million
related to the company's expanded manufacturing presence in Poland.Ìý See
attached schedules for reconciliation of GAAP guidance to adjusted guidance.

Ìý

OTHER ITEMS

Global Realignment Program:ÌýÌý As previously disclosed, the company announced its intent to further optimize its global footprint, streamline business processes and reduce selling, general and administrative expense through a global realignment program. The realignment program is intended to reduce costs across operating sites and corporate and global functions, in part by making structural changes and process enhancements which are designed to help the company operate more efficiently. ÌýThe realignment program was initiated in 2015 and is expected to be largely compete by the end of 2017.Ìý The total cost of the program is now expected to be approximatelyÌý$160 millionÌýwith annualized savings of approximatelyÌý$130 millionÌýfully realized by 2018.Ìý These estimates have been increased from prior estimates of approximatelyÌý$140 millionÌýin total cost and approximatelyÌý$110 millionÌýof annualized savings.Ìý

Debt Refinancing:ÌýÌý OnÌýAugust 3, 2016Ìýthe company announced that it intends to offerÌý$600.0 millionÌýin aggregate principal amount of senior unsecured notes split between eight and ten year tranches, subject to market conditions, to qualified institutional buyers pursuant to rule 144A under the Securities Act of 1933, as amended, and outsideÌýthe United StatesÌýin compliance with Regulation S under the Securities Act.Ìý The notes will be guaranteed by the company's existing and future domestic subsidiaries that guarantee its senior credit facilities, subject to certain exceptions.Ìý The company expects to use the net proceeds of this offering, together with borrowings under the company's revolving credit facility, to repurchase and/or redeem and retire theÌý$600.0 millionÌýoutstanding aggregate principal amount of its 6.875% senior notes due 2017 pursuant to its previously announced tender offer, including prepayment premiums with respect to such purchase.Ìý

Impairment of Goodwill and Intangible Assets:ÌýÌý In connection with the preparation of its second quarter financial statements, the company performed an interim goodwill impairment test and determined that the fair value of its Power and Energy reporting unit was less than the carrying value of its net assets. As a result of this determination, the company recorded an impairment charge ofÌý$252.8 millionÌýto reduce the goodwill of the reporting unit to its implied fair value.Ìý It also recorded an additional impairment charge ofÌý$173.6 millionÌýrelated to certain intangible assets within its Power and Energy reportable segment.Ìý Further discussion on this matter is provided in the Form 10-Q filedÌýAugust 3, 2016Ìýwith the Securities and Exchange Commission.

2015 Results:ÌýThe company's condensed combined statements of operations, comprehensive income (loss), equity and cash flows for the three and six months endedÌýJune 27, 2015, were prepared on a "carve out" basis and were derived from the condensed consolidated financial statements and accounting records of SPX Corporation for the historical periods presented. These condensed combined statements do not necessarily reflect what the results of operations, financial position, and cash flows would have been had Âé¶¹´«Ã½ÔÚÏß operated as an independent company for the historical periods reported.

Form 10-Q:ÌýThe company filed its quarterly report on Form 10-Q for the quarter endedÌýJuly 2, 2016Ìýwith the Securities and Exchange Commission onÌýAugust 3, 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.

About Âé¶¹´«Ã½ÔÚÏß, Inc.:ÌýÌýÌýBased inÌýCharlotte, North Carolina, Âé¶¹´«Ã½ÔÚÏß, Inc. (NYSE: FLOW) is a 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, operations in over 35 countries and sales in over 150 countries. 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", "plan", "target", "project", "believe" 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 and Finance
Phone:Ìý 704-752-4486
E-mail: Ìýinvestor@spxflow.com

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

CONDENSED 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

Ìý

Six months ended

Ìý

July 2, 2016

Ìý

June 27, 2015

Ìý

July 2, 2016

Ìý

June 27, 2015

Revenues

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý528.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý615.1

Ìý

$ Ìý Ìý Ìý Ìý1,033.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 1,186.3

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Costs and expenses:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

ÌýCost of products sold

362.0

Ìý

403.9

Ìý

707.8

Ìý

786.8

ÌýSelling, general and administrative

118.0

Ìý

139.2

Ìý

252.4

Ìý

282.1

ÌýIntangible amortization

5.7

Ìý

5.9

Ìý

11.4

Ìý

11.9

ÌýImpairment of goodwill and intangible assets

426.4

Ìý

—

Ìý

426.4

Ìý

—

ÌýSpecial charges, net

10.8

Ìý

3.3

Ìý

51.8

Ìý

7.1

ÌýÌý Operating income (loss)

(394.1)

Ìý

62.8

Ìý

(416.0)

Ìý

98.4

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

ÌýOther income (expense), net

(0.1)

Ìý

(1.8)

Ìý

(2.6)

Ìý

4.3

ÌýRelated party interest expense, net

—

Ìý

(2.3)

Ìý

—

Ìý

(9.6)

ÌýOther interest expense, net

(14.3)

Ìý

(0.4)

Ìý

(28.7)

Ìý

(0.7)

ÌýÌý Income (loss) before income taxes

(408.5)

Ìý

58.3

Ìý

(447.3)

Ìý

92.4

ÌýIncome tax benefit (provision)

56.2

Ìý

(11.6)

Ìý

62.9

Ìý

(22.6)

Net income (loss)

(352.3)

Ìý

46.7

Ìý

(384.4)

Ìý

69.8

ÌýLess: Net income (loss) attributable to noncontrolling interests

0.5

Ìý

(0.4)

Ìý

(0.5)

Ìý

(0.7)

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

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý (352.8)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý47.1

Ìý

$ Ìý Ìý Ìý Ìý (383.9)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý70.5

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Basic income (loss) per share of common stock

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý (8.52)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý1.15

Ìý

$ Ìý Ìý Ìý Ìý Ìý (9.30)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý1.73

Diluted income (loss) per share of common stock

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý (8.52)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý1.15

Ìý

$ Ìý Ìý Ìý Ìý Ìý (9.30)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý1.72

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Weighted average number of common shares outstanding - basic

41.397

Ìý

40.809

Ìý

41.273

Ìý

40.809

Weighted average number of common shares outstanding - diluted

41.397

Ìý

40.932

Ìý

41.273

Ìý

40.932

Ìý

Ìý

Ìý

ÌýÂé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIESÌý

ÌýCONDENSED CONSOLIDATED BALANCE SHEETSÌý

(Unaudited; in millions)

Ìý

July 2,

Ìý

December 31,

Ìý

2016

Ìý

2015

ASSETS

Ìý Ìý Ìý

Current assets:

Ìý Ìý Ìý

ÌýCash and equivalents

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý229.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý295.9

ÌýAccounts receivable, net

495.8

Ìý

483.9

ÌýInventories, net

308.4

Ìý

305.2

ÌýOther current assets

101.0

Ìý

72.4

Total current assets

1,134.2

Ìý

1,157.4

Property, plant and equipment:

Ìý Ìý Ìý

ÌýLand

37.5

Ìý

37.7

ÌýBuildings and leasehold improvements

243.4

Ìý

224.9

ÌýMachinery and equipment

422.0

Ìý

483.9

Ìý

702.9

Ìý

746.5

ÌýAccumulated depreciation

(315.9)

Ìý

(314.1)

ÌýProperty, plant and equipment, net

387.0

Ìý

432.4

Goodwill

762.5

Ìý

1,023.4

Intangibles, net

386.8

Ìý

579.4

Other assets

122.3

Ìý

111.6

TOTAL ASSETS

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 2,792.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 3,304.2

Ìý Ìý Ìý Ìý

LIABILITIES AND EQUITY

Ìý Ìý Ìý

Current liabilities:

Ìý Ìý Ìý

ÌýAccounts payable

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý206.6

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý227.1

ÌýAccrued expenses

456.5

Ìý

467.3

ÌýIncome taxes payable

17.4

Ìý

31.7

ÌýShort-term debt

33.7

Ìý

28.0

ÌýCurrent maturities of long-term debt

20.4

Ìý

10.3

Total current liabilities

734.6

Ìý

764.4

Long-term debt

984.4

Ìý

993.8

Deferred and other income taxes

89.9

Ìý

142.0

Other long-term liabilities

131.0

Ìý

133.4

Total long-term liabilities

1,205.3

Ìý

1,269.2

Ìý Ìý Ìý Ìý

ÌýEquity:

Ìý Ìý Ìý

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

Ìý Ìý Ìý

Common stock

0.4

Ìý

0.4

Paid-in capital

1,633.0

Ìý

1,621.7

Retained earnings (accumulated deficit)

(362.8)

Ìý

21.1

Accumulated other comprehensive loss

(423.4)

Ìý

(382.7)

Common stock in treasury

(4.1)

Ìý

(1.4)

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

843.1

Ìý

1,259.1

Noncontrolling interests

9.8

Ìý

11.5

Total equity

852.9

Ìý

1,270.6

TOTAL LIABILITIES AND EQUITY

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 2,792.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 3,304.2

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

Three months ended

Ìý

Increase

Ìý Ìý Ìý

Six months ended

Ìý

Increase

Ìý Ìý
Ìý

July 2, 2016

Ìý

June 27, 2015

Ìý

(Decrease)

Ìý

%/bps

Ìý

July 2, 2016

Ìý

June 27, 2015

Ìý

(Decrease)

Ìý

%/bps

Food and Beverage

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

Revenues

$ Ìý Ìý Ìý Ìý Ìý 188.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý 234.8

Ìý

$ Ìý Ìý Ìý Ìý (46.8)

Ìý

(19.9)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý 372.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý 444.9

Ìý

$ Ìý Ìý Ìý Ìý(72.1)

Ìý

(16.2)%

Gross profit

55.0

Ìý

73.7

Ìý

(18.7)

Ìý Ìý Ìý

110.8

Ìý

138.2

Ìý

(27.4)

Ìý Ìý

Selling, general and administrative expense

33.2

Ìý

43.1

Ìý

(9.9)

Ìý Ìý Ìý

69.8

Ìý

83.2

Ìý

(13.4)

Ìý Ìý

Intangible amortization expense

1.9

Ìý

2.0

Ìý

(0.1)

Ìý Ìý Ìý

3.7

Ìý

4.0

Ìý

(0.3)

Ìý Ìý

Income

$ Ìý Ìý Ìý Ìý Ìý Ìý 19.9

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 28.6

Ìý

$ Ìý Ìý Ìý Ìý Ìý (8.7)

Ìý

(30.4)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 37.3

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 51.0

Ìý

$ Ìý Ìý Ìý Ìý(13.7)

Ìý

(26.9)%

Ìýas a percent of revenues

10.6%

Ìý

12.2%

Ìý Ìý Ìý

-160bps

Ìý

10.0%

Ìý

11.5%

Ìý Ìý Ìý

-150bps

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

Power and Energy

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

Revenues

$ Ìý Ìý Ìý Ìý Ìý 155.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý 184.1

Ìý

$ Ìý Ìý Ìý Ìý (28.3)

Ìý

(15.4)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý 305.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý 357.5

Ìý

$ Ìý Ìý Ìý Ìý(52.0)

Ìý

(14.5)%

Gross profit

46.3

Ìý

64.5

Ìý

(18.2)

Ìý Ìý Ìý

88.8

Ìý

120.3

Ìý

(31.5)

Ìý Ìý

Selling, general and administrative expense

33.8

Ìý

39.0

Ìý

(5.2)

Ìý Ìý Ìý

71.6

Ìý

76.2

Ìý

(4.6)

Ìý Ìý

Intangible amortization expense

2.5

Ìý

2.5

Ìý

-

Ìý Ìý Ìý

5.0

Ìý

5.1

Ìý

(0.1)

Ìý Ìý

Income

$ Ìý Ìý Ìý Ìý Ìý Ìý 10.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 23.0

Ìý

$ Ìý Ìý Ìý Ìý (13.0)

Ìý

(56.5)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 12.2

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 39.0

Ìý

$ Ìý Ìý Ìý Ìý(26.8)

Ìý

(68.7)%

Ìýas a percent of revenues

6.4%

Ìý

12.5%

Ìý Ìý Ìý

-610bps

Ìý

4.0%

Ìý

10.9%

Ìý Ìý Ìý

-690bps

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

Industrial

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

Revenues

$ Ìý Ìý Ìý Ìý Ìý 185.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý 196.2

Ìý

$ Ìý Ìý Ìý Ìý (11.2)

Ìý

(5.7)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý 355.5

Ìý

$ Ìý Ìý Ìý Ìý Ìý 383.9

Ìý

$ Ìý Ìý Ìý Ìý(28.4)

Ìý

(7.4)%

Gross profit

65.5

Ìý

73.0

Ìý

(7.5)

Ìý Ìý Ìý

126.4

Ìý

141.0

Ìý

(14.6)

Ìý Ìý

Selling, general and administrative expense

37.3

Ìý

43.7

Ìý

(6.4)

Ìý Ìý Ìý

77.4

Ìý

84.5

Ìý

(7.1)

Ìý Ìý

Intangible amortization expense

1.3

Ìý

1.4

Ìý

(0.1)

Ìý Ìý Ìý

2.7

Ìý

2.8

Ìý

(0.1)

Ìý Ìý

Income

$ Ìý Ìý Ìý Ìý Ìý Ìý 26.9

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 27.9

Ìý

$ Ìý Ìý Ìý Ìý Ìý (1.0)

Ìý

(3.6)%

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 46.3

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 53.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý(7.4)

Ìý

(13.8)%

Ìýas a percent of revenues

14.5%

Ìý

14.2%

Ìý Ìý Ìý

30bps

Ìý

13.0%

Ìý

14.0%

Ìý Ìý Ìý

-100bps

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 528.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý 615.1

Ìý

$ Ìý Ìý Ìý Ìý (86.3)

Ìý

(14.0)%

Ìý

$ Ìý Ìý Ìý Ìý1,033.8

Ìý

$ Ìý Ìý Ìý Ìý1,186.3

Ìý

$ Ìý Ìý Ìý(152.5)

Ìý

(12.9)%

Consolidated and Combined Segment Income

56.8

Ìý

79.5

Ìý

(22.7)

Ìý

(28.6)%

Ìý

95.8

Ìý

143.7

Ìý

(47.9)

Ìý

(33.3)%

Ìýas a percent of revenues

10.7%

Ìý

12.9%

Ìý Ìý Ìý

-220bps

Ìý

9.3%

Ìý

12.1%

Ìý Ìý Ìý

-280bps

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 56.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 79.5

Ìý

$ Ìý Ìý Ìý Ìý (22.7)

Ìý Ìý Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 95.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý 143.7

Ìý

$ Ìý Ìý Ìý Ìý(47.9)

Ìý Ìý

Corporate expense

12.6

Ìý

12.4

Ìý

0.2

Ìý Ìý Ìý

31.5

Ìý

36.2

Ìý

(4.7)

Ìý Ìý

Pension and postretirement expense

1.1

Ìý

1.0

Ìý

0.1

Ìý Ìý Ìý

2.1

Ìý

2.0

Ìý

0.1

Ìý Ìý

Impairment of goodwill and intangible assets

426.4

Ìý

-

Ìý

426.4

Ìý Ìý Ìý

426.4

Ìý

-

Ìý

426.4

Ìý Ìý

Special charges, net

10.8

Ìý

3.3

Ìý

7.5

Ìý Ìý Ìý

51.8

Ìý

7.1

Ìý

44.7

Ìý Ìý

Consolidated and Combined Operating Income (Loss)

$ Ìý Ìý Ìý Ìý (394.1)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 62.8

Ìý

$ Ìý Ìý Ìý (456.9)

Ìý

(727.5)%

Ìý

$ Ìý Ìý Ìý Ìý (416.0)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 98.4

Ìý

$ Ìý Ìý Ìý(514.4)

Ìý

(522.8)%

Ìýas a percent of revenues

-74.5%

Ìý

10.2%

Ìý Ìý Ìý

-8470bps

Ìý

-40.2%

Ìý

8.3%

Ìý Ìý Ìý

-4850bps

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS

(Unaudited; in millions)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý

Three months ended

Ìý

Six months ended

Ìý

July 2, 2016

Ìý

June 27, 2015

Ìý

July 2, 2016

Ìý

June 27, 2015

Cash flows from (used in) operating activities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Net income (loss)

$ Ìý Ìý Ìý(352.3)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 46.7

Ìý

$ Ìý Ìý Ìý(384.4)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý 69.8

Adjustments to reconcile net income (loss) to net cash from (used in) operating activities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

ÌýSpecial charges, net

10.8

Ìý

3.3

Ìý

51.8

Ìý

7.1

ÌýImpairment of goodwill and intangible assets

426.4

Ìý

—

Ìý

426.4

Ìý

—

ÌýDeferred income taxes

(50.5)

Ìý

(1.0)

Ìý

(64.3)

Ìý

(3.9)

ÌýDepreciation and amortization

17.0

Ìý

14.9

Ìý

34.1

Ìý

29.5

ÌýStock-based compensation

4.3

Ìý

—

Ìý

11.2

Ìý

—

ÌýPension and other employee benefits

2.7

Ìý

0.8

Ìý

5.6

Ìý

1.6

ÌýGain on asset sales and other, net

—

Ìý

(1.2)

Ìý

(1.3)

Ìý

(1.2)

Changes in operating assets and liabilities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

ÌýAccounts receivable and other assets

(2.9)

Ìý

(31.2)

Ìý

(13.2)

Ìý

(68.1)

ÌýInventories

17.8

Ìý

(20.6)

Ìý

(3.7)

Ìý

(27.5)

ÌýAccounts payable, accrued expenses and other

(17.2)

Ìý

31.5

Ìý

(67.9)

Ìý

38.8

ÌýCash spending on restructuring actions

(16.4)

Ìý

(2.4)

Ìý

(22.9)

Ìý

(5.1)

Net cash from (used in) operating activities

39.7

Ìý

40.8

Ìý

(28.6)

Ìý

41.0

Cash flows used in investing activities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

ÌýProceeds from asset sales and other, net

0.1

Ìý

1.6

Ìý

2.1

Ìý

1.6

ÌýIncrease in restricted cash

—

Ìý

—

Ìý

(0.2)

Ìý

(0.1)

ÌýCapital expenditures

(13.6)

Ìý

(11.0)

Ìý

(30.1)

Ìý

(22.6)

Net cash used in investing activities

(13.5)

Ìý

(9.4)

Ìý

(28.2)

Ìý

(21.1)

Cash flows from (used in) financing activities:

Ìý Ìý Ìý Ìý Ìý Ìý Ìý

ÌýBorrowings under senior credit facilities

17.0

Ìý

—

Ìý

24.0

Ìý

—

ÌýRepayments of senior credit facilities

(17.0)

Ìý

—

Ìý

(22.0)

Ìý

—

ÌýBorrowings under trade receivables financing arrangement

11.0

Ìý

—

Ìý

33.0

Ìý

—

ÌýRepayments of trade receivables financing arrangement

(9.0)

Ìý

—

Ìý

(22.0)

Ìý

—

ÌýRepayments of related party notes payable

—

Ìý

(5.4)

Ìý

—

Ìý

(5.4)

ÌýBorrowings under other financing arrangements

—

Ìý

0.9

Ìý

1.1

Ìý

1.0

ÌýRepayments of other financing arrangements

(7.0)

Ìý

(0.6)

Ìý

(8.8)

Ìý

(1.3)

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

(0.3)

Ìý

—

Ìý

(3.1)

Ìý

—

ÌýDividends paid to noncontrolling interests in subsidiary

—

Ìý

0.3

Ìý

(1.2)

Ìý

(0.2)

ÌýChange in former parent company investment

—

Ìý

(59.6)

Ìý

—

Ìý

(48.7)

Net cash from (used in) financing activities

(5.3)

Ìý

(64.4)

Ìý

1.0

Ìý

(54.6)

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

(12.3)

Ìý

0.4

Ìý

(11.1)

Ìý

(6.8)

Net change in cash and equivalents

8.6

Ìý

(32.6)

Ìý

(66.9)

Ìý

(41.5)

Consolidated and combined cash and equivalents, beginning of period

220.4

Ìý

207.7

Ìý

295.9

Ìý

216.6

Consolidated and combined cash and equivalents, end of period

$ Ìý Ìý Ìý Ìý229.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý 175.1

Ìý

$ Ìý Ìý Ìý Ìý229.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý 175.1

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

ORGANIC REVENUE RECONCILIATION

(Unaudited)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý

Three months ended July 2, 2016

Ìý

Net Revenue
Decline

Ìý

Acquisitions

Ìý

Foreign Currency

Ìý

Organic Revenue
Decline

Food and Beverage reportable segment

(19.9)%

Ìý

—%

Ìý

(1.4)%

Ìý

(18.5)%

Power and Energy reportable segment

(15.4)%

Ìý

—%

Ìý

(3.5)%

Ìý

(11.9)%

Industrial reportable segment

(5.7)%

Ìý

—%

Ìý

(1.5)%

Ìý

(4.2)%

Consolidated and combined

(14.0)%

Ìý

—%

Ìý

(2.1)%

Ìý

(11.9)%

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý

Six months ended July 2, 2016

Ìý

Net Revenue
Decline

Ìý

Acquisitions

Ìý

Foreign Currency

Ìý

Organic Revenue
Decline

Food and Beverage reportable segment

(16.2)%

Ìý

—%

Ìý

(1.7)%

Ìý

(14.5)%

Power and Energy reportable segment

(14.5)%

Ìý

—%

Ìý

(3.2)%

Ìý

(11.3)%

Industrial reportable segment

(7.4)%

Ìý

—%

Ìý

(1.8)%

Ìý

(5.6)%

Consolidated and combined

(12.9)%

Ìý

—%

Ìý

(2.2)%

Ìý

(10.7)%

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

CASH AND DEBT RECONCILIATION

(Unaudited; in millions)

Ìý Ìý Ìý Ìý
Ìý

Six months ended

Ìý Ìý
Ìý

July 2, 2016

Ìý Ìý

Beginning cash and equivalents

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

Ìý Ìý
Ìý Ìý Ìý Ìý

Net cash used in operating activities

(28.6)

Ìý Ìý

Proceeds from asset sales and other, net

2.1

Ìý Ìý

Increase in restricted cash

(0.2)

Ìý Ìý

Capital expenditures

(30.1)

Ìý Ìý

Net borrowings under senior credit facilities

2.0

Ìý Ìý

Net borrowings under trade receivables financing arrangement

11.0

Ìý Ìý

Net repayments of other financing arrangements

(7.7)

Ìý Ìý

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

(3.1)

Ìý Ìý

Dividends paid to noncontrolling interests in subsidiary

(1.2)

Ìý Ìý

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

(11.1)

Ìý Ìý
Ìý Ìý Ìý Ìý

Ending cash and equivalents

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 229.0

Ìý Ìý
Ìý Ìý Ìý Ìý
Ìý Ìý Ìý Ìý
Ìý

Debt at

Ìý

Debt at

Ìý

July 2, 2016

Ìý

December 31, 2015

Domestic revolving loan facility

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 2.0

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý —

Term loan

400.0

Ìý

400.0

6.875% senior notes

600.0

Ìý

600.0

Trade receivables financing arrangement

11.0

Ìý

—

Other indebtedness

29.6

Ìý

37.3

Totals

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý1,042.6

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 1,037.3

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

ADJUSTED OPERATING INCOME RECONCILIATION

(Unaudited; in millions)

Ìý Ìý Ìý Ìý
Ìý

Three months ended

Ìý

July 2, 2016

Ìý

June 27, 2015

Operating income (loss)

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý(394.1)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 62.8

Impairment of goodwill and intangible assets

426.4

Ìý

—

Special charges, net

10.8

Ìý

3.3

Adjusted operating income

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 43.1

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 66.1

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

ADJUSTED DILUTED EARNINGS PER SHARE RECONCILIATION

(Unaudited)

Ìý Ìý Ìý Ìý
Ìý

Three months ended

Ìý

July 2, 2016

Ìý

June 27, 2015

Diluted earnings (loss) per share

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý(8.52)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý1.15

Impairment of goodwill and intangible assets, net of tax

8.77

Ìý

—

Special charges, net of tax

0.21

Ìý

—

Adjusted diluted earnings (loss) per share

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý0.46

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý1.15

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

FREE CASH FLOW AND ADJUSTED FREE CASH FLOW RECONCILIATION

(Unaudited; in millions)

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý
Ìý

Three months ended

Ìý

Six months ended

Ìý

July 2, 2016

Ìý

June 27, 2015

Ìý

July 2, 2016

Ìý

June 27, 2015

Net cash from (used in) operating activities

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý39.7

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý40.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý (28.6)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý41.0

Capital expenditures

(13.6)

Ìý

(11.0)

Ìý

(30.1)

Ìý

(22.6)

Free cash flow from (used in) operations

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý26.1

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý29.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý (58.7)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý18.4

Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý

Free cash flow from (used in) operations

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý26.1

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý29.8

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý (58.7)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý18.4

Cash spending on restructuring actions

16.4

Ìý

2.4

Ìý

22.9

Ìý

5.1

Capital expenditures related to manufacturing expansion in Poland

6.6

Ìý

—

Ìý

16.2

Ìý

—

Pension payments to retirees, net of taxes

—

Ìý

—

Ìý

8.0

Ìý

—

Adjusted free cash flow from (used in) operations

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý49.1

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý32.2

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý (11.6)

Ìý

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý23.5

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

ADJUSTED OPERATING INCOME RECONCILIATION

(Unaudited; in millions)

Ìý Ìý
Ìý

2016

Ìý

Mid-Point Target

Operating loss

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý(331)

Impairment of goodwill and intangible assets

426

Special charges, net

80

Adjusted operating income

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý175

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

ADJUSTED DILUTED EARNINGS PER SHARE RECONCILIATION

(Unaudited)

Ìý Ìý
Ìý

2016

Ìý

Mid-Point Target

Diluted loss per share

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý (8.30)

Impairment of goodwill and intangible assets, net of tax

8.71

Special charges, net of tax

1.41

Early extinguishment of debt, net of tax

0.65

Tax benefit from manufacturing expansion in Poland

(0.53)

Adjusted diluted earnings per share

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý 1.95

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

ADJUSTED FREE CASH FLOW RECONCILIATION

(Unaudited; in millions)

Ìý Ìý
Ìý

2016

Ìý

Mid-Point Target

Net cash from operating activities

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý75

Less:

Ìý

ÌýPension payments to former officers, net of tax benefit

41

ÌýEarly extinguishment of debt

50

Net cash used in operationsÌý

(15)

ÌýCapital expenditures

(50)

Free cash flow used in operations

(65)

ÌýPension payments to former officers, net of tax benefit

41

ÌýEarly extinguishment of debt

50

ÌýCash spending on restructuring actions

125

Adjusted free cash flow from operations

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý150

Ìý

Ìý

Ìý

Âé¶¹´«Ã½ÔÚÏß, INC. AND SUBSIDIARIES

EBITDA AND ADJUSTED EBITDA RECONCILIATION

(Unaudited; in millions)

Ìý

2016

Ìý

Mid-Point Target

Net loss

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý(345)

Ìý Ìý

Income tax benefit

(84)

Interest expense

57

Depreciation and amortization

66

EBITDA

(305)

Early extinguishment of debt

38

Special charges, net

80

Impairment of goodwill and intangible assets

426

ADJUSTED EBITDA

240

Non-cash compensation expense

27

Non-service pension costs

2

Interest income

3

Other

(1)

Bank consolidated EBITDA

$ Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý270

Ìý

Ìý

To view the original version on PR Newswire, visit:

SOURCE Âé¶¹´«Ã½ÔÚÏß, Inc.