| ($ millions) | Q1 2020 | Q1 2019 | ||||||||||||
| Revenue | $ | 369.3 | $ | 343.6 | ||||||||||
| Segment Income | 47.2 | 20.8 | ||||||||||||
| Operating Income | 32.7 | 3.0 | ||||||||||||
| ($ millions) | Q1 2020 | Q1 2019 | ||||||||||||
| Adjusted Revenue* | $ | 365.3 | $ | 351.5 | ||||||||||
| Adjusted Segment Income* | 53.8 | 46.3 | ||||||||||||
| Adjusted Operating Income* | 39.2 | 31.9 | ||||||||||||
| SPX CORPORATION AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||
| (Unaudited; in millions, except per share amounts) | |||||||||||
| Three months ended | |||||||||||
| March 28, 2020 | March 30, 2019 | ||||||||||
| Revenues | $ | 369.3 | $ | 343.6 | |||||||
| Costs and expenses: | |||||||||||
| Cost of products sold | 255.2 | 260.4 | |||||||||
| Selling, general and administrative | 78.9 | 76.7 | |||||||||
| Intangible amortization | 2.6 | 1.6 | |||||||||
| Special charges, net | 0.3 | 0.1 | |||||||||
| Other operating (income) expense | (0.4) | 1.8 | |||||||||
| Operating income | 32.7 | 3.0 | |||||||||
| Other income, net | 0.7 | 7.2 | |||||||||
| Interest expense | (4.7) | (5.3) | |||||||||
| Interest income | — | 0.3 | |||||||||
| Income from continuing operations before income taxes | 28.7 | 5.2 | |||||||||
| Income tax provision | (6.0) | (4.6) | |||||||||
| Income from continuing operations | 22.7 | 0.6 | |||||||||
| Income (loss) from discontinued operations, net of tax | — | — | |||||||||
| Loss on disposition of discontinued operations, net of tax | — | (1.4) | |||||||||
| Loss from discontinued operations, net of tax | — | (1.4) | |||||||||
| Net income (loss) | $ | 22.7 | $ | (0.8) | |||||||
| Basic income (loss) per share of common stock: | |||||||||||
| Income from continuing operations | $ | 0.51 | $ | 0.01 | |||||||
| Loss from discontinued operations | — | (0.03) | |||||||||
| Net income (loss) per share | $ | 0.51 | $ | (0.02) | |||||||
| Weighted-average number of common shares outstanding — basic | 44.309 | 43.618 | |||||||||
| Diluted income (loss) per share of common stock: | |||||||||||
| Income from continuing operations | $ | 0.50 | $ | 0.01 | |||||||
| Loss from discontinued operations | — | (0.03) | |||||||||
| Net income (loss) per share | $ | 0.50 | $ | (0.02) | |||||||
| Weighted-average number of common shares outstanding — diluted | 45.527 | 44.880 | |||||||||
| SPX CORPORATION AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Unaudited; in millions) | |||||||||||
| March 28, 2020 | December 31, 2019 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and equivalents | $ | 163.1 | $ | 54.7 | |||||||
| Accounts receivable, net | 239.6 | 265.9 | |||||||||
| Contract assets | 73.6 | 63.4 | |||||||||
| Inventories, net | 175.1 | 154.9 | |||||||||
| Other current assets (includes income taxes receivable of $22.7 and $23.0 at March 28, 2020 and December 31, 2019, respectively) | 92.6 | 93.2 | |||||||||
| Total current assets | 744.0 | 632.1 | |||||||||
| Property, plant and equipment: | |||||||||||
| Land | 18.7 | 18.7 | |||||||||
| Buildings and leasehold improvements | 121.0 | 121.9 | |||||||||
| Machinery and equipment | 343.3 | 342.6 | |||||||||
| 483.0 | 483.2 | ||||||||||
| Accumulated depreciation | (306.1) | (304.1) | |||||||||
| Property, plant and equipment, net | 176.9 | 179.1 | |||||||||
| Goodwill | 446.6 | 449.3 | |||||||||
| Intangibles, net | 247.6 | 251.7 | |||||||||
| Other assets | 592.0 | 605.9 | |||||||||
| Deferred income taxes | 14.8 | 16.4 | |||||||||
| TOTAL ASSETS | $ | 2,221.9 | $ | 2,134.5 | |||||||
| LIABILITIES AND EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 148.0 | $ | 141.6 | |||||||
| Contract liabilities | 94.0 | 100.8 | |||||||||
| Accrued expenses | 195.0 | 220.4 | |||||||||
| Income taxes payable | 2.2 | 2.2 | |||||||||
| Short-term debt | 260.3 | 142.6 | |||||||||
| Current maturities of long-term debt | 2.6 | 1.0 | |||||||||
| Total current liabilities | 702.1 | 608.6 | |||||||||
| Long-term debt | 248.6 | 249.9 | |||||||||
| Deferred and other income taxes | 26.2 | 26.3 | |||||||||
| Other long-term liabilities | 729.9 | 747.3 | |||||||||
| Total long-term liabilities | 1,004.7 | 1,023.5 | |||||||||
| Equity: | |||||||||||
| Common stock | 0.5 | 0.5 | |||||||||
| Paid-in capital | 1,298.5 | 1,302.4 | |||||||||
| Retained deficit | (562.6) | (584.8) | |||||||||
| Accumulated other comprehensive income | 231.4 | 244.3 | |||||||||
| Common stock in treasury | (452.7) | (460.0) | |||||||||
| Total equity | 515.1 | 502.4 | |||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 2,221.9 | $ | 2,134.5 | |||||||
| SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||
| RESULTS OF REPORTABLE AND OTHER OPERATING SEGMENTS | ||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||
| Three months ended | ||||||||||||||||||||||||||
| March 28, 2020 | March 30, 2019 | Δ | %/bps | |||||||||||||||||||||||
| HVAC reportable segment | ||||||||||||||||||||||||||
| Revenues | $ | 118.5 | $ | 128.4 | $ | (9.9) | (7.7)% | |||||||||||||||||||
| Gross profit | 40.4 | 41.6 | (1.2) | |||||||||||||||||||||||
| Selling, general and administrative expense | 24.6 | 23.1 | 1.5 | |||||||||||||||||||||||
| Intangible amortization expense | 0.8 | 0.1 | 0.7 | |||||||||||||||||||||||
| Income | $ | 15.0 | $ | 18.4 | $ | (3.4) | (18.5)% | |||||||||||||||||||
| as a percent of revenues | 12.7 | % | 14.3 | % | -160 bps | |||||||||||||||||||||
| Detection & Measurement reportable segment | ||||||||||||||||||||||||||
| Revenues | $ | 91.9 | $ | 85.1 | $ | 6.8 | 8.0% | |||||||||||||||||||
| Gross profit | 41.9 | 39.4 | 2.5 | |||||||||||||||||||||||
| Selling, general and administrative expense | 21.9 | 20.9 | 1.0 | |||||||||||||||||||||||
| Intangible amortization expense | 1.8 | 1.5 | 0.3 | |||||||||||||||||||||||
| Income | $ | 18.2 | $ | 17.0 | $ | 1.2 | 7.1% | |||||||||||||||||||
| as a percent of revenues | 19.8 | % | 20.0 | % | -20 bps | |||||||||||||||||||||
| Engineered Solutions reportable segment | ||||||||||||||||||||||||||
| Revenues | $ | 154.9 | $ | 138.0 | $ | 16.9 | 12.2% | |||||||||||||||||||
| Gross profit | 31.7 | 21.6 | 10.1 | |||||||||||||||||||||||
| Selling, general and administrative expense | 13.8 | 13.6 | 0.2 | |||||||||||||||||||||||
| Income | $ | 17.9 | $ | 8.0 | $ | 9.9 | 123.8% | |||||||||||||||||||
| as a percent of revenues | 11.6 | % | 5.8 | % | 580 bps | |||||||||||||||||||||
| All Other | ||||||||||||||||||||||||||
| Revenues | $ | 4.0 | $ | (7.9) | $ | 11.9 | 150.6% | |||||||||||||||||||
| Gross profit (loss) | 0.1 | (19.4) | 19.5 | |||||||||||||||||||||||
| Selling, general and administrative expense | 4.0 | 3.2 | 0.8 | |||||||||||||||||||||||
| Loss | $ | (3.9) | $ | (22.6) | $ | 18.7 | 82.7% | |||||||||||||||||||
| Consolidated Revenues | $ | 369.3 | $ | 343.6 | $ | 25.7 | 7.5% | |||||||||||||||||||
| Consolidated Segment Income | 47.2 | 20.8 | 26.4 | 126.9% | ||||||||||||||||||||||
| as a percent of revenues | 12.8 | % | 6.1 | % | 670 bps | |||||||||||||||||||||
| Total segment income | $ | 47.2 | $ | 20.8 | $ | 26.4 | ||||||||||||||||||||
| Corporate expense | 11.1 | 12.4 | (1.3) | |||||||||||||||||||||||
| Long-term incentive compensation expense | 3.5 | 3.5 | — | |||||||||||||||||||||||
| Special charges, net | 0.3 | 0.1 | 0.2 | |||||||||||||||||||||||
| Other operating (income) expense | (0.4) | 1.8 | (2.2) | |||||||||||||||||||||||
| Consolidated operating income | $ | 32.7 | $ | 3.0 | $ | 29.7 | 990.0% | |||||||||||||||||||
| as a percent of revenues | 8.9 | % | 0.9 | % | 800 bps | |||||||||||||||||||||
| SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
| (Unaudited; in millions) | ||||||||||||||
| Three months ended | ||||||||||||||
| March 28, 2020 | March 30, 2019 | |||||||||||||
| Cash flows from (used in) operating activities: | ||||||||||||||
| Net income (loss) | $ | 22.7 | $ | (0.8) | ||||||||||
| Less: Loss from discontinued operations, net of tax | — | (1.4) | ||||||||||||
| Income from continuing operations | 22.7 | 0.6 | ||||||||||||
| Adjustments to reconcile income from continuing operations to net cash from (used in) operating activities: | ||||||||||||||
| Special charges, net | 0.3 | 0.1 | ||||||||||||
| Gain on change in fair value of equity security | — | (6.3) | ||||||||||||
| Deferred and other income taxes | 3.9 | 2.5 | ||||||||||||
| Depreciation and amortization | 9.2 | 8.1 | ||||||||||||
| Pension and other employee benefits | 2.2 | 2.8 | ||||||||||||
| Long-term incentive compensation | 3.5 | 3.5 | ||||||||||||
| Other, net | 0.7 | 0.3 | ||||||||||||
| Changes in operating assets and liabilities, net of effects from acquisitions: | ||||||||||||||
| Accounts receivable and other assets | 23.8 | 47.5 | ||||||||||||
| Inventories | (22.7) | (14.4) | ||||||||||||
| Accounts payable, accrued expenses and other | (40.4) | (32.2) | ||||||||||||
| Cash spending on restructuring actions | (0.5) | (1.0) | ||||||||||||
| Net cash from continuing operations | 2.7 | 11.5 | ||||||||||||
| Net cash used in discontinued operations | (3.1) | (0.9) | ||||||||||||
| Net cash from (used in) operating activities | (0.4) | 10.6 | ||||||||||||
| Cash flows from (used in) investing activities: | ||||||||||||||
| Proceeds from company-owned life insurance policies, net | 1.1 | 0.5 | ||||||||||||
| Business acquisitions, net of cash acquired | — | (77.0) | ||||||||||||
| Net proceeds from sales of assets | — | 5.5 | ||||||||||||
| Capital expenditures | (3.6) | (3.7) | ||||||||||||
| Net cash used in continuing operations | (2.5) | (74.7) | ||||||||||||
| Net cash from discontinued operations | — | — | ||||||||||||
| Net cash used in investing activities | (2.5) | (74.7) | ||||||||||||
| Cash flows from (used in) financing activities: | ||||||||||||||
| Borrowings under senior credit facilities | 178.7 | 89.3 | ||||||||||||
| Repayments under senior credit facilities | (88.7) | (64.5) | ||||||||||||
| Borrowings under trade receivables financing arrangement | 55.0 | 40.0 | ||||||||||||
| Repayments under trade receivables financing arrangement | (27.0) | (29.0) | ||||||||||||
| Net borrowings (repayments) under other financing arrangements | (0.7) | 2.8 | ||||||||||||
| Payment of contingent consideration | (1.5) | — | ||||||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (2.8) | (5.9) | ||||||||||||
| Net cash from continuing operations | 113.0 | 32.7 | ||||||||||||
| Net cash from (used in) discontinued operations | — | — | ||||||||||||
| Net cash from financing activities | 113.0 | 32.7 | ||||||||||||
| Change in cash and equivalents due to changes in foreign currency exchange rates | (1.7) | 1.6 | ||||||||||||
| Net change in cash and equivalents | 108.4 | (29.8) | ||||||||||||
| Consolidated cash and equivalents, beginning of period | 54.7 | 68.8 | ||||||||||||
| Consolidated cash and equivalents, end of period | $ | 163.1 | $ | 39.0 | ||||||||||
| SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| CASH AND DEBT RECONCILIATION | ||||||||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||||||||
| Three months ended | ||||||||||||||||||||||||||||||||
| March 28, 2020 | ||||||||||||||||||||||||||||||||
| Beginning cash and equivalents | $ | 54.7 | ||||||||||||||||||||||||||||||
| Cash from continuing operations | 2.7 | |||||||||||||||||||||||||||||||
| Capital expenditures | (3.6) | |||||||||||||||||||||||||||||||
| Proceeds from company-owned life insurance policies, net | 1.1 | |||||||||||||||||||||||||||||||
| Borrowings under senior credit facilities | 178.7 | |||||||||||||||||||||||||||||||
| Repayments under senior credit facilities | (88.7) | |||||||||||||||||||||||||||||||
| Net borrowings under other financing arrangements | 27.3 | |||||||||||||||||||||||||||||||
| Payment of contingent consideration | (1.5) | |||||||||||||||||||||||||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (2.8) | |||||||||||||||||||||||||||||||
| Cash used in discontinued operations | (3.1) | |||||||||||||||||||||||||||||||
| Change in cash due to changes in foreign currency exchange rates | (1.7) | |||||||||||||||||||||||||||||||
| Ending cash and equivalents | $ | 163.1 | ||||||||||||||||||||||||||||||
| Debt at | Debt at | |||||||||||||||||||||||||||||||
| December 31, 2019 | Borrowings | Repayments | Other | March 28, 2020 | ||||||||||||||||||||||||||||
| Revolving loans | $ | 140.0 | $ | 178.7 | $ | (88.7) | $ | — | $ | 230.0 | ||||||||||||||||||||||
| Term loan | 250.0 | — | — | — | 250.0 | |||||||||||||||||||||||||||
| Trade receivables financing arrangement | — | 55.0 | (27.0) | — | 28.0 | |||||||||||||||||||||||||||
| Other indebtedness | 5.3 | — | (0.7) | 0.6 | 5.2 | |||||||||||||||||||||||||||
| Less: Deferred financing costs associated with the term loan | (1.8) | — | — | 0.1 | (1.7) | |||||||||||||||||||||||||||
| Totals | $ | 393.5 | $ | 233.7 | $ | (116.4) | $ | 0.7 | $ | 511.5 | ||||||||||||||||||||||
| SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||||||||
| NON-GAAP RECONCILIATION - ORGANIC REVENUE | |||||||||||||||||||||||||||||
| HVAC, DETECTION & MEASUREMENT & ENGINEERED SOLUTIONS REPORTABLE SEGMENTS | |||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||
| Three months ended March 28, 2020 | |||||||||||||||||||||||||||||
| HVAC | Detection & Measurement | Engineered Solutions | |||||||||||||||||||||||||||
| Net Revenue Growth (Decline) | (7.7) | % | 8.0 | % | 12.2 | % | |||||||||||||||||||||||
| Exclude: Foreign Currency | (0.5) | % | (0.9) | % | — | % | |||||||||||||||||||||||
| Exclude: Acquisitions | 8.5 | % | 2.5 | % | — | % | |||||||||||||||||||||||
| Organic Revenue Growth (Decline) | (15.7) | % | 6.4 | % | 12.2 | % | |||||||||||||||||||||||
| SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||
| NON-GAAP RECONCILIATION - REVENUE AND SEGMENT INCOME | ||||||||||||||
| (Unaudited; in millions) | ||||||||||||||
| CONSOLIDATED SPX: | Three months ended | |||||||||||||
| March 28, 2020 | March 30, 2019 | |||||||||||||
| Consolidated revenue | $ | 369.3 | $ | 343.6 | ||||||||||
Exclude: "All Other" operating segments(1) | 4.0 | (7.9) | ||||||||||||
| Adjusted consolidated revenue | $ | 365.3 | $ | 351.5 | ||||||||||
| Total segment income | $ | 47.2 | $ | 20.8 | ||||||||||
Exclude: "All Other" operating segments(1) | (3.9) | (22.6) | ||||||||||||
Exclude: One time acquisition related costs (2) | (0.1) | (1.3) | ||||||||||||
Exclude: Amortization expense (3) | (2.6) | (1.6) | ||||||||||||
| Adjusted segment income | $ | 53.8 | $ | 46.3 | ||||||||||
as a percent of adjusted revenues (4) | 14.7 | % | 13.2 | % | ||||||||||
| HVAC REPORTABLE SEGMENT: | ||||||||||||||
| Three months ended | ||||||||||||||
| March 28, 2020 | March 30, 2019 | |||||||||||||
| HVAC segment income | $ | 15.0 | $ | 18.4 | ||||||||||
Exclude: One time acquisition related costs (2) | (0.1) | — | ||||||||||||
Exclude: Amortization expense (3) | (0.8) | (0.1) | ||||||||||||
| HVAC adjusted segment income | $ | 15.9 | $ | 18.5 | ||||||||||
as a percent of HVAC segment revenues (4) | 13.4 | % | 14.4 | % | ||||||||||
| DETECTION & MEASUREMENT REPORTABLE SEGMENT: | ||||||||||||||
| Three months ended | ||||||||||||||
| March 28, 2020 | March 30, 2019 | |||||||||||||
| Detection & Measurement segment income | $ | 18.2 | $ | 17.0 | ||||||||||
Exclude: One time acquisition related costs (2) | — | (1.3) | ||||||||||||
Exclude: Amortization expense (3) | (1.8) | (1.5) | ||||||||||||
| Detection & Measurement adjusted segment income | $ | 20.0 | $ | 19.8 | ||||||||||
as a percent of Detection & Measurement segment revenues (4) | 21.8 | % | 23.3 | % | ||||||||||
(1) Represents the removal of the financial results of our South Africa and Heat Transfer businesses. Note: These businesses are reported as an "All Other" group of operating segments for U.S. GAAP purposes due to certain wind-down activities that are occurring within these businesses. | ||||||||||||||
(2) Represents one-time acquisition related costs during the three months ended March 28, 2020 and additional "Cost of products sold" recorded during the three months ended March 30, 2019 related to the step-up of inventory (to fair value) acquired in connection with the Sabik and Cues acquisitions. | ||||||||||||||
(3) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||
(4) See "Results of Reportable and Other Operating Segments" for applicable percentages based on GAAP results. | ||||||||||||||
| SPX CORPORATION AND SUBSIDIARIES | ||||||||||||||
| NON-GAAP RECONCILIATION - OPERATING INCOME | ||||||||||||||
| (Unaudited; in millions) | ||||||||||||||
| Three months ended | ||||||||||||||
| March 28, 2020 | March 30, 2019 | |||||||||||||
| Operating income | $ | 32.7 | $ | 3.0 | ||||||||||
| Exclude: | ||||||||||||||
Aggregate operating losses of the South Africa and Heat Transfer businesses (1) | (4.1) | (22.6) | ||||||||||||
One-time acquisition related costs (2) | (0.2) | (2.9) | ||||||||||||
Other operating income/expense (3) | 0.4 | (1.8) | ||||||||||||
Amortization expense (4) | (2.6) | (1.6) | ||||||||||||
| Adjusted operating income | $ | 39.2 | $ | 31.9 | ||||||||||
as a percent of adjusted revenues (5) | 10.7 | % | 9.1 | % | ||||||||||
(1) Represents the removal of the financial results of these businesses, inclusive of "special charges" of $0.2 and $0.0 during the three months ended March 28, 2020 and March 30, 2019, respectively. | ||||||||||||||
(2) Represents charges during the three months ended March 28, 2020 for integration and transaction costs of $0.2, and charges during the three months ended March 30, 2019 associated with the Sabik and Cues acquisitions associated with inventory step-up $1.3 and integration and transaction costs of $1.6. | ||||||||||||||
(3) Represents income/expense associated with revisions to estimates of certain liabilities retained in connection with the 2016 sale of the dry cooling business. | ||||||||||||||
(4) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||
(5) See "Results of Reportable and Other Operating Segments" for applicable percentages based on GAAP results. | ||||||||||||||
| SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
| Three Months Ended March 28, 2020 | |||||||||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||||||||
| GAAP | Adjustments | Adjusted | |||||||||||||||
Segment income (1) | $ | 47.2 | $ | 6.6 | $ | 53.8 | |||||||||||
Corporate expense (2) | (11.1) | 0.1 | (11.0) | ||||||||||||||
| Long-term incentive compensation expense | (3.5) | — | (3.5) | ||||||||||||||
Special charges, net (3) | (0.3) | 0.2 | (0.1) | ||||||||||||||
Other operating income (4) | 0.4 | (0.4) | — | ||||||||||||||
| Operating income | 32.7 | 6.5 | 39.2 | ||||||||||||||
Other income, net (5) | 0.7 | 0.5 | 1.2 | ||||||||||||||
| Interest expense, net | (4.7) | — | (4.7) | ||||||||||||||
| Income from continuing operations before income taxes | 28.7 | 7.0 | 35.7 | ||||||||||||||
Income tax provision (6) | (6.0) | (1.3) | (7.3) | ||||||||||||||
| Income from continuing operations | 22.7 | 5.7 | 28.4 | ||||||||||||||
| Dilutive shares outstanding | 45.527 | 45.527 | |||||||||||||||
| Earnings per share from continuing operations | $ | 0.50 | $ | 0.62 | |||||||||||||
(1) Adjustment primarily represents the removal of (i) operating losses associated with the South Africa and Heat Transfer businesses ($3.9) and (ii) amortization expense associated with acquired intangible assets ($2.6). | |||||||||||||||||
(2) Adjustment represents the removal of acquisition related expenses incurred during the period. | |||||||||||||||||
(3) Adjustment represents the removal of restructuring charges associated with the South Africa business. | |||||||||||||||||
(4) Adjustment represents removal of income associated with revisions to estimates of certain liabilities retained in connection with the 2016 sale of the dry cooling business. | |||||||||||||||||
(5) Adjustment represents the removal of (i) non-service pension and postretirement charges ($0.2) and (ii) removal of foreign currency losses associated with the South African projects ($0.3). | |||||||||||||||||
(6) Adjustment represents the tax impact of items (1) through (5) above. | |||||||||||||||||
| SPX CORPORATION AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
| Three Months Ended March 30, 2019 | |||||||||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||||||||
| GAAP | Adjustments | Adjusted | |||||||||||||||
Segment income (1) | $ | 20.8 | $ | 25.5 | $ | 46.3 | |||||||||||
Corporate expense (2) | (12.4) | 1.6 | (10.8) | ||||||||||||||
| Long-term incentive compensation expense | (3.5) | — | (3.5) | ||||||||||||||
| Special charges, net | (0.1) | — | (0.1) | ||||||||||||||
Other operating expense (3) | (1.8) | 1.8 | — | ||||||||||||||
| Operating income | 3.0 | 28.9 | 31.9 | ||||||||||||||
Other income, net (4) | 7.2 | (5.3) | 1.9 | ||||||||||||||
| Interest expense, net | (5.0) | — | (5.0) | ||||||||||||||
| Income from continuing operations before income taxes | 5.2 | 23.6 | 28.8 | ||||||||||||||
Income tax provision (5) | (4.6) | (1.2) | (5.8) | ||||||||||||||
| Income from continuing operations | 0.6 | 22.4 | 23.0 | ||||||||||||||
| Dilutive shares outstanding | 44.880 | 44.880 | |||||||||||||||
| Earnings per share from continuing operations | $ | 0.01 | $ | 0.51 | |||||||||||||
(1) Adjustment represents the removal of (i) operating losses associated with the South Africa and Heat Transfer businesses ($22.6), (ii) inventory step-up charges related to the Cues and Sabik acquisitions ($1.3), and (iii) amortization expense associated with acquired intangible assets ($1.6). | |||||||||||||||||
(2) Adjustment primarily represents removal of acquisition related expenses incurred during the period. | |||||||||||||||||
(3) Adjustment represents removal of charges associated with revisions to estimates of certain liabilities retained in connection with the 2016 sale of the dry cooling business, with such revision resulting from settlement activity during the period. | |||||||||||||||||
(4) Adjustment represents the removal of (i) a gain on an equity security associated with a fair value adjustment ($6.3) and (ii) non-service pension and postretirement charges ($1.0). | |||||||||||||||||
(5) Adjustment represents the tax impact of items (1) through (4) above and the removal of certain income tax charges and benefits that are considered nonrecurring. | |||||||||||||||||