| ($ millions) | Q3 2022 | Q3 2021 | 2022 YTD | 2021 YTD | ||||||||||||||||||||||
| Revenue | $ | 370.5 | $ | 285.7 | $ | 1,031.6 | $ | 869.5 | ||||||||||||||||||
| Income from continuing operations | 12.5 | 13.9 | 44.6 | 54.6 | ||||||||||||||||||||||
| Segment Income* | 56.6 | 32.9 | 134.9 | 112.5 | ||||||||||||||||||||||
| Operating Income | 37.3 | 17.7 | 75.9 | 59.8 | ||||||||||||||||||||||
| Adjusted Segment Income* | 63.4 | 41.7 | 159.1 | 133.4 | ||||||||||||||||||||||
| Adjusted Operating Income* | 48.3 | 27.4 | 115.6 | 86.7 | ||||||||||||||||||||||
| Revenue | Segment Income Margin % | |||||||||||||
| HVAC | $900-$920 million ($885-$910 million prior) | ~14.0% (14.0% prior) | ||||||||||||
| Detection & Measurement | $525-$545 million ($520-$540 million prior) | 20.0%-21.0% (19.0%-21.0% prior) | ||||||||||||
| Total SPX | $1.43-$1.47 billion ($1.41-$1.45 billion prior) | ~16.5% (16.0% prior) | ||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||
| (Unaudited; in millions, except per share amounts) | |||||||||||||||||||||||
| Three months ended | Nine months ended | ||||||||||||||||||||||
| October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | ||||||||||||||||||||
| Revenues | $ | 370.5 | $ | 285.7 | $ | 1,031.6 | $ | 869.5 | |||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||
| Cost of products sold | 237.4 | 189.9 | 669.9 | 567.0 | |||||||||||||||||||
| Selling, general and administrative | 89.1 | 72.7 | 261.6 | 223.3 | |||||||||||||||||||
| Intangible amortization | 6.7 | 5.5 | 23.1 | 16.0 | |||||||||||||||||||
| Impairment of goodwill and intangible assets | — | 24.3 | — | 24.3 | |||||||||||||||||||
| Special charges, net | — | (0.1) | 0.1 | 0.7 | |||||||||||||||||||
| Other operating (income) expense, net | — | (24.3) | 1.0 | (21.6) | |||||||||||||||||||
| Operating income | 37.3 | 17.7 | 75.9 | 59.8 | |||||||||||||||||||
| Other income (expense), net | (24.6) | 3.8 | (19.8) | 17.6 | |||||||||||||||||||
| Interest expense | (2.6) | (3.5) | (7.3) | (10.9) | |||||||||||||||||||
| Interest income | 1.0 | 0.1 | 1.4 | 0.2 | |||||||||||||||||||
| Loss on amendment/refinancing of senior credit agreement | (1.1) | — | (1.1) | (0.2) | |||||||||||||||||||
| Income from continuing operations before income taxes | 10.0 | 18.1 | 49.1 | 66.5 | |||||||||||||||||||
| Income tax (provision) benefit | 2.5 | (4.2) | (4.5) | (11.9) | |||||||||||||||||||
| Income from continuing operations | 12.5 | 13.9 | 44.6 | 54.6 | |||||||||||||||||||
| Income (loss) from discontinued operations, net of tax | — | (35.3) | — | 9.4 | |||||||||||||||||||
| Income (loss) on disposition of discontinued operations, net of tax | (9.4) | 351.7 | (17.1) | 355.0 | |||||||||||||||||||
| Income (loss) from discontinued operations, net of tax | (9.4) | 316.4 | (17.1) | 364.4 | |||||||||||||||||||
| Net income | $ | 3.1 | $ | 330.3 | $ | 27.5 | $ | 419.0 | |||||||||||||||
| Basic income per share of common stock: | |||||||||||||||||||||||
| Income from continuing operations | $ | 0.28 | $ | 0.31 | $ | 0.98 | $ | 1.21 | |||||||||||||||
| Income (loss) from discontinued operations | (0.21) | 6.98 | (0.38) | 8.05 | |||||||||||||||||||
| Net income per share | $ | 0.07 | $ | 7.29 | $ | 0.60 | $ | 9.26 | |||||||||||||||
| Weighted-average number of common shares outstanding — basic | 45.144 | 45.331 | 45.382 | 45.244 | |||||||||||||||||||
| Diluted income per share of common stock: | |||||||||||||||||||||||
| Income from continuing operations | $ | 0.27 | $ | 0.30 | $ | 0.96 | $ | 1.18 | |||||||||||||||
| Income (loss) from discontinued operations | (0.20) | 6.78 | (0.37) | 7.84 | |||||||||||||||||||
| Net income per share | $ | 0.07 | $ | 7.08 | $ | 0.59 | $ | 9.02 | |||||||||||||||
| Weighted-average number of common shares outstanding — diluted | 46.132 | 46.650 | 46.253 | 46.455 | |||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Unaudited; in millions) | |||||||||||
| October 1, 2022 | December 31, 2021 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and equivalents | $ | 183.4 | $ | 388.2 | |||||||
| Accounts receivable, net | 266.1 | 223.4 | |||||||||
| Contract assets | 30.2 | 28.9 | |||||||||
| Inventories, net | 265.2 | 189.8 | |||||||||
| Other current assets | 92.8 | 73.1 | |||||||||
| Total current assets | 837.7 | 903.4 | |||||||||
| Property, plant and equipment: | |||||||||||
| Land | 13.9 | 13.9 | |||||||||
| Buildings and leasehold improvements | 62.3 | 62.9 | |||||||||
| Machinery and equipment | 227.8 | 231.4 | |||||||||
| 304.0 | 308.2 | ||||||||||
| Accumulated depreciation | (197.0) | (194.9) | |||||||||
| Property, plant and equipment, net | 107.0 | 113.3 | |||||||||
| Goodwill | 448.6 | 457.3 | |||||||||
| Intangibles, net | 403.7 | 415.5 | |||||||||
| Other assets | 619.8 | 675.9 | |||||||||
| Deferred income taxes | 24.5 | 11.0 | |||||||||
| Assets of DBT and Heat Transfer (includes cash and cash equivalents of $3.9 and $7.8 at October 1, 2022 and December 31, 2021, respectively) | 41.2 | 52.2 | |||||||||
| TOTAL ASSETS | $ | 2,482.5 | $ | 2,628.6 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 125.2 | $ | 119.6 | |||||||
| Contract liabilities | 45.5 | 44.7 | |||||||||
| Accrued expenses | 194.6 | 217.9 | |||||||||
| Income taxes payable | 6.8 | 42.1 | |||||||||
| Short-term debt | 1.9 | 2.2 | |||||||||
| Current maturities of long-term debt | 0.4 | 13.0 | |||||||||
| Total current liabilities | 374.4 | 439.5 | |||||||||
| Long-term debt | 244.6 | 230.8 | |||||||||
| Deferred and other income taxes | 25.5 | 31.3 | |||||||||
| Other long-term liabilities | 726.9 | 788.5 | |||||||||
| Liabilities of DBT and Heat Transfer | 31.4 | 35.6 | |||||||||
| Total long-term liabilities | 1,028.4 | 1,086.2 | |||||||||
| Stockholders' Equity: | |||||||||||
| Common stock | 0.5 | 0.5 | |||||||||
| Paid-in capital | 1,331.9 | 1,334.2 | |||||||||
| Retained deficit | (24.3) | (51.8) | |||||||||
| Accumulated other comprehensive income | 237.2 | 263.9 | |||||||||
| Common stock in treasury | (465.6) | (443.9) | |||||||||
| Total stockholders' equity | 1,079.7 | 1,102.9 | |||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 2,482.5 | $ | 2,628.6 | |||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||||||||||||||
| RESULTS OF REPORTABLE SEGMENTS | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three months ended | Nine months ended | |||||||||||||||||||||||||||||||||||||||||||||||||
| October 1, 2022 | October 2, 2021 | Δ | %/bps | October 1, 2022 | October 2, 2021 | Δ | %/bps | |||||||||||||||||||||||||||||||||||||||||||
| HVAC reportable segment | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 227.8 | $ | 179.3 | $ | 48.5 | 27.0% | $ | 639.6 | $ | 540.3 | $ | 99.3 | 18.4% | ||||||||||||||||||||||||||||||||||||
| Gross profit | 69.3 | 51.5 | 17.8 | 188.0 | 161.5 | 26.5 | ||||||||||||||||||||||||||||||||||||||||||||
| Selling, general and administrative expense | 36.2 | 27.9 | 8.3 | 106.0 | 88.3 | 17.7 | ||||||||||||||||||||||||||||||||||||||||||||
| Intangible amortization expense | 2.2 | 0.6 | 1.6 | 10.3 | 2.0 | 8.3 | ||||||||||||||||||||||||||||||||||||||||||||
| Income | $ | 30.9 | $ | 23.0 | $ | 7.9 | 34.3% | $ | 71.7 | $ | 71.2 | $ | 0.5 | 0.7% | ||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 13.6 | % | 12.8 | % | 80 bps | 11.2 | % | 13.2 | % | -200 bps | ||||||||||||||||||||||||||||||||||||||||
| Detection & Measurement reportable segment | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 142.7 | $ | 106.4 | $ | 36.3 | 34.1% | $ | 392.0 | $ | 329.2 | $ | 62.8 | 19.1% | ||||||||||||||||||||||||||||||||||||
| Gross profit | 63.8 | 44.3 | 19.5 | 173.7 | 141.0 | 32.7 | ||||||||||||||||||||||||||||||||||||||||||||
| Selling, general and administrative expense | 33.6 | 29.5 | 4.1 | 97.7 | 85.7 | 12.0 | ||||||||||||||||||||||||||||||||||||||||||||
| Intangible amortization expense | 4.5 | 4.9 | (0.4) | 12.8 | 14.0 | (1.2) | ||||||||||||||||||||||||||||||||||||||||||||
| Income | $ | 25.7 | $ | 9.9 | $ | 15.8 | 159.6% | $ | 63.2 | $ | 41.3 | $ | 21.9 | 53.0% | ||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 18.0 | % | 9.3 | % | 870 bps | 16.1 | % | 12.5 | % | 360 bps | ||||||||||||||||||||||||||||||||||||||||
| Consolidated Revenues | $ | 370.5 | $ | 285.7 | $ | 84.8 | 29.7% | $ | 1,031.6 | $ | 869.5 | $ | 162.1 | 18.6% | ||||||||||||||||||||||||||||||||||||
| Consolidated Segment Income | 56.6 | 32.9 | 23.7 | 72.0% | 134.9 | 112.5 | 22.4 | 19.9% | ||||||||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 15.3 | % | 11.5 | % | 380 bps | 13.1 | % | 12.9 | % | 20 bps | ||||||||||||||||||||||||||||||||||||||||
| Total segment income | $ | 56.6 | $ | 32.9 | $ | 23.7 | $ | 134.9 | $ | 112.5 | $ | 22.4 | ||||||||||||||||||||||||||||||||||||||
| Corporate expense | 17.2 | 11.9 | 5.3 | 50.2 | 39.9 | 10.3 | ||||||||||||||||||||||||||||||||||||||||||||
| Long-term incentive compensation expense | 2.1 | 3.4 | (1.3) | 7.7 | 9.4 | (1.7) | ||||||||||||||||||||||||||||||||||||||||||||
| Impairment of goodwill and intangible assets | — | 24.3 | (24.3) | — | 24.3 | (24.3) | ||||||||||||||||||||||||||||||||||||||||||||
| Special charges, net | — | (0.1) | 0.1 | 0.1 | 0.7 | (0.6) | ||||||||||||||||||||||||||||||||||||||||||||
| Other operating income/expense, net | — | (24.3) | 24.3 | 1.0 | (21.6) | 22.6 | ||||||||||||||||||||||||||||||||||||||||||||
| Consolidated operating income | $ | 37.3 | $ | 17.7 | $ | 19.6 | 110.7% | $ | 75.9 | $ | 59.8 | $ | 16.1 | 26.9% | ||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 10.1 | % | 6.2 | % | 390 bps | 7.4 | % | 6.9 | % | 50 bps | ||||||||||||||||||||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||
| Three months ended | Nine months ended | |||||||||||||||||||||||||
| October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||
| Cash flows from (used in) operating activities: | ||||||||||||||||||||||||||
| Net income | $ | 3.1 | $ | 330.3 | $ | 27.5 | $ | 419.0 | ||||||||||||||||||
| Less: Income (loss) from discontinued operations, net of tax | (9.4) | 316.4 | (17.1) | 364.4 | ||||||||||||||||||||||
| Income from continuing operations | 12.5 | 13.9 | 44.6 | 54.6 | ||||||||||||||||||||||
| Adjustments to reconcile income from continuing operations to net cash from (used in) operating activities: | ||||||||||||||||||||||||||
| Special charges, net | — | (0.1) | 0.1 | 0.7 | ||||||||||||||||||||||
| (Gain) loss on change in fair value of equity security | 7.4 | (1.6) | 3.0 | (9.0) | ||||||||||||||||||||||
| Deferred and other income taxes | (7.9) | (0.3) | (16.9) | 1.9 | ||||||||||||||||||||||
| Depreciation and amortization | 11.3 | 12.0 | 36.9 | 31.9 | ||||||||||||||||||||||
| Pension and other employee benefits | 3.7 | — | 10.0 | 1.0 | ||||||||||||||||||||||
| Long-term incentive compensation | 2.1 | 3.4 | 7.7 | 9.4 | ||||||||||||||||||||||
| Other, net | 0.4 | 0.4 | 1.4 | 3.6 | ||||||||||||||||||||||
| Changes in operating assets and liabilities, net of effects from acquisitions: | ||||||||||||||||||||||||||
| Accounts receivable and other assets | (15.9) | 43.6 | (20.9) | 74.9 | ||||||||||||||||||||||
| Inventories | (33.5) | (15.3) | (78.4) | (21.6) | ||||||||||||||||||||||
| Accounts payable, accrued expenses and other | 14.1 | — | (76.5) | (50.6) | ||||||||||||||||||||||
| Cash spending on restructuring actions | (0.1) | — | (0.4) | (1.2) | ||||||||||||||||||||||
| Net cash from (used in) continuing operations | (5.9) | 56.0 | (89.4) | 95.6 | ||||||||||||||||||||||
| Net cash from (used in) discontinued operations | (8.1) | 18.9 | (21.1) | 58.2 | ||||||||||||||||||||||
| Net cash from (used in) operating activities | (14.0) | 74.9 | (110.5) | 153.8 | ||||||||||||||||||||||
| Cash flows from (used in) investing activities: | ||||||||||||||||||||||||||
| Proceeds related to company-owned life insurance policies, net | 3.0 | 4.3 | 4.6 | 8.2 | ||||||||||||||||||||||
| Business acquisitions, net of cash acquired | 1.4 | (38.1) | (40.0) | (120.0) | ||||||||||||||||||||||
| Capital expenditures | (4.0) | (3.3) | (10.0) | (7.5) | ||||||||||||||||||||||
| Net cash from (used in) continuing operations | 0.4 | (37.1) | (45.4) | (119.3) | ||||||||||||||||||||||
| Net cash from (used in) discontinued operations | — | 619.1 | (13.9) | 617.9 | ||||||||||||||||||||||
| Net cash from (used in) investing activities | 0.4 | 582.0 | (59.3) | 498.6 | ||||||||||||||||||||||
| Cash flows from (used in) financing activities: | ||||||||||||||||||||||||||
| Borrowings under senior credit facilities | 245.0 | 107.1 | 245.0 | 209.1 | ||||||||||||||||||||||
| Repayments under senior credit facilities | (237.4) | (248.7) | (243.7) | (343.6) | ||||||||||||||||||||||
| Borrowings under trade receivables arrangement | — | 47.0 | — | 179.0 | ||||||||||||||||||||||
| Repayments under trade receivables arrangement | — | (73.0) | — | (207.0) | ||||||||||||||||||||||
| Net repayments under other financing arrangements | (0.5) | (0.3) | (0.7) | (0.3) | ||||||||||||||||||||||
| Payment of contingent consideration | — | — | (1.3) | — | ||||||||||||||||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | 0.3 | 0.1 | (4.9) | (3.7) | ||||||||||||||||||||||
| Repurchases of common stock | — | — | (33.7) | — | ||||||||||||||||||||||
| Financing fees paid | (1.9) | — | (1.9) | — | ||||||||||||||||||||||
| Net cash from (used in) continuing operations | 5.5 | (167.8) | (41.2) | (166.5) | ||||||||||||||||||||||
| Net cash from (used in) discontinued operations | 0.7 | 0.1 | 1.0 | (0.3) | ||||||||||||||||||||||
| Net cash from (used in) financing activities | 6.2 | (167.7) | (40.2) | (166.8) | ||||||||||||||||||||||
| Change in cash and equivalents due to changes in foreign currency exchange rates | (0.5) | 1.8 | 1.3 | 6.2 | ||||||||||||||||||||||
| Net change in cash and equivalents | (7.9) | 491.0 | (208.7) | 491.8 | ||||||||||||||||||||||
| Consolidated cash and equivalents, beginning of period | 195.2 | 69.1 | 396.0 | 68.3 | ||||||||||||||||||||||
| Consolidated cash and equivalents, end of period | $ | 187.3 | $ | 560.1 | $ | 187.3 | $ | 560.1 | ||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| CASH AND DEBT RECONCILIATION | ||||||||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||||||||
| Nine months ended | ||||||||||||||||||||||||||||||||
| October 1, 2022 | ||||||||||||||||||||||||||||||||
| Beginning cash and equivalents | $ | 396.0 | ||||||||||||||||||||||||||||||
| Cash used in continuing operations | (89.4) | |||||||||||||||||||||||||||||||
| Capital expenditures | (10.0) | |||||||||||||||||||||||||||||||
| Business acquisitions, net of cash acquired | (40.0) | |||||||||||||||||||||||||||||||
| Proceeds related to company-owned life insurance policies, net | 4.6 | |||||||||||||||||||||||||||||||
| Payment of contingent consideration | (1.3) | |||||||||||||||||||||||||||||||
| Borrowings under senior credit facilities | 245.0 | |||||||||||||||||||||||||||||||
| Repayments under senior credit facilities | (243.7) | |||||||||||||||||||||||||||||||
| Net repayments under other financing arrangements | (0.7) | |||||||||||||||||||||||||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | (4.9) | |||||||||||||||||||||||||||||||
| Repurchases of common stock | (33.7) | |||||||||||||||||||||||||||||||
| Financing fees paid | (1.9) | |||||||||||||||||||||||||||||||
| Cash used in discontinued operations | (34.0) | |||||||||||||||||||||||||||||||
| Change in cash due to changes in foreign currency exchange rates | 1.3 | |||||||||||||||||||||||||||||||
| Ending cash and equivalents | $ | 187.3 | ||||||||||||||||||||||||||||||
| Debt at | Debt at | |||||||||||||||||||||||||||||||
| December 31, 2021 | Borrowings | Repayments | Other | October 1, 2022 | ||||||||||||||||||||||||||||
| Revolving loans | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||
| Term loan | 243.7 | 245.0 | (243.7) | — | 245.0 | |||||||||||||||||||||||||||
| Trade receivables financing arrangement | — | — | — | — | — | |||||||||||||||||||||||||||
| Other indebtedness | 3.3 | 0.1 | (0.8) | — | 2.6 | |||||||||||||||||||||||||||
| Less: Deferred financing costs associated with the term loan | (1.0) | — | — | 0.3 | (0.7) | |||||||||||||||||||||||||||
| Totals | $ | 246.0 | $ | 245.1 | $ | (244.5) | $ | 0.3 | $ | 246.9 | ||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - ORGANIC REVENUE | |||||||||||||||||
| HVAC AND DETECTION & MEASUREMENT REPORTABLE SEGMENTS | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three months ended October 1, 2022 | |||||||||||||||||
| HVAC | Detection & Measurement | ||||||||||||||||
| Net Revenue Growth | 27.0 | % | 34.1 | % | |||||||||||||
| Exclude: Foreign Currency | (0.6) | % | (4.3) | % | |||||||||||||
| Exclude: Acquisitions | 11.3 | % | 14.4 | % | |||||||||||||
| Organic Revenue Growth | 16.3 | % | 24.0 | % | |||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED SEGMENT INCOME | ||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||
| CONSOLIDATED SPX: | Three months ended | Nine months ended | ||||||||||||||||||||||||
| October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||
| Total segment income | $ | 56.6 | $ | 32.9 | $ | 134.9 | $ | 112.5 | ||||||||||||||||||
| Exclude: Acquisition related costs (1) | (0.1) | (3.3) | (1.1) | (4.9) | ||||||||||||||||||||||
| Exclude: Amortization expense (2) | (6.7) | (5.5) | (23.1) | (16.0) | ||||||||||||||||||||||
| Adjusted segment income | $ | 63.4 | $ | 41.7 | $ | 159.1 | $ | 133.4 | ||||||||||||||||||
| as a percent of revenues (3) | 17.1 | % | 14.6 | % | 15.4 | % | 15.3 | % | ||||||||||||||||||
| HVAC REPORTABLE SEGMENT: | ||||||||||||||||||||||||||
| Three months ended | ||||||||||||||||||||||||||
| October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||||
| Segment income | $ | 30.9 | $ | 23.0 | ||||||||||||||||||||||
| Exclude: Amortization expense (2) | (2.2) | (0.6) | ||||||||||||||||||||||||
| Adjusted segment income | $ | 33.1 | $ | 23.6 | ||||||||||||||||||||||
| as a percent of segment revenues (3) | 14.5 | % | 13.2 | % | ||||||||||||||||||||||
| DETECTION & MEASUREMENT REPORTABLE SEGMENT: | ||||||||||||||||||||||||||
| Three months ended | ||||||||||||||||||||||||||
| October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||||
| Segment income | $ | 25.7 | $ | 9.9 | ||||||||||||||||||||||
| Exclude: Acquisition related costs (1) | (0.1) | (3.3) | ||||||||||||||||||||||||
| Exclude: Amortization expense (2) | (4.5) | (4.9) | ||||||||||||||||||||||||
| Adjusted segment income | $ | 30.3 | $ | 18.1 | ||||||||||||||||||||||
| as a percent of segment revenues (3) | 21.2 | % | 17.0 | % | ||||||||||||||||||||||
(1) Represents (i) additional “Cost of products sold” of $0.1 and $1.1 during the three and nine months ended October 1, 2022, respectively, and $0.7 and $2.3 during the three and nine months ended October 2, 2021, respectively, associated with the ITL acquisition (2022) and the ECS, Sealite, and Sensors and Software acquisitions (2021); (ii) a non-cash impairment charge of $1.9 during the three and nine months ended October 2, 2021; and (iii) integration costs of $0.7 during the three and nine months ended October 2, 2021 related to the Sealite acquisition. | ||||||||||||||||||||||||||
| (2) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||||||||||||||
| (3) See "Results of Reportable Segments" for applicable percentages based on GAAP results. | ||||||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED OPERATING INCOME | ||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||
| Three months ended | Nine months ended | |||||||||||||||||||||||||
| October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||
| Operating income | $ | 37.3 | $ | 17.7 | $ | 75.9 | $ | 59.8 | ||||||||||||||||||
| Include - TSA Income (1) | 0.6 | — | 2.4 | — | ||||||||||||||||||||||
| Exclude: | ||||||||||||||||||||||||||
| Acquisition related and other costs (2) | (3.7) | (4.2) | (13.2) | (8.2) | ||||||||||||||||||||||
| Impairment of goodwill and intangible assets (3) | — | (24.3) | — | (24.3) | ||||||||||||||||||||||
| Other operating income/expense, net (4) | — | 24.3 | (1.0) | 21.6 | ||||||||||||||||||||||
| Amortization expense (5) | (6.7) | (5.5) | (23.1) | (16.0) | ||||||||||||||||||||||
| Adjusted operating income | $ | 48.3 | $ | 27.4 | $ | 115.6 | $ | 86.7 | ||||||||||||||||||
| as a percent of revenues (6) | 13.0 | % | 9.6 | % | 11.2 | % | 10.0 | % | ||||||||||||||||||
| (1) Represents transition services income related to the Transformer Solutions disposition. Amount recorded in non-operating income for U.S. GAAP purposes. | ||||||||||||||||||||||||||
| (2) For the three and nine months ended October 1, 2022, represents (i) cost incurred in connection with acquisitions and strategic/transformation initiatives ($4.2 and $12.3, respectively), (ii) costs associated with our South Africa business that could not be allocated to discontinued operations for U.S. GAAP purposes of $0.2 and $0.6, respectively, (iii) inventory step-up charges of $0.1 and $1.1, respectively, related to our ITL acquisition, and (iv) a benefit of $0.8 related to forfeitures of long-term incentive compensation. For the three and nine months ended October 2, 2021, represents (i) inventory step-up charges of $0.7 and $2.3, respectively, (ii) costs associated with acquisition and integration efforts of $1.4 and $3.3, respectively, (iii) a non-cash asset impairment charge of $1.9, and (iv) costs associated with our South Africa business that could not be allocated to discontinued operations for U.S. GAAP purposes of $0.2 and $0.7, respectively. | ||||||||||||||||||||||||||
| (3) For the three and nine months ended October 2, 2021, represents the removal of non-cash charges related to the impairment of certain goodwill and intangible assets. | ||||||||||||||||||||||||||
| (4) For the nine months ended October 1, 2022, represents asbestos-related charges of $2.3, partially offset by a gain of $1.3 related to the revision of a liability associated with contingent consideration on a recent acquisition. For the three months ended October 2, 2021, represents a gain of $24.3 related to the revision of a liability associated with contingent consideration on a recent acquisition. For the nine months ended October 2, 2021, represents the $24.3 gain mentioned above, partially offset by asbestos-related charges of $2.7. | ||||||||||||||||||||||||||
| (5) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||||||||||||||
| (6) See "Results of Reportable Segments" for applicable percentages based on GAAP results. | ||||||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
| Three Months Ended October 1, 2022 | |||||||||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||||||||
| GAAP | Adjustments | Adjusted | |||||||||||||||
| Segment income (1) | $ | 56.6 | $ | 6.8 | $ | 63.4 | |||||||||||
| Corporate expense (2) | (17.2) | 5.0 | (12.2) | ||||||||||||||
| Long-term incentive compensation expense (3) | (2.1) | (0.8) | (2.9) | ||||||||||||||
| Special charges, net | — | — | — | ||||||||||||||
| Other operating expense, net | — | — | — | ||||||||||||||
| Operating income | 37.3 | 11.0 | 48.3 | ||||||||||||||
| Other income (expense), net (4) | (24.6) | 26.4 | 1.8 | ||||||||||||||
| Interest expense, net | (1.6) | — | (1.6) | ||||||||||||||
| Loss on amendment/refinancing of senior credit agreement (5) | (1.1) | 1.1 | — | ||||||||||||||
| Income from continuing operations before income taxes | 10.0 | 38.5 | 48.5 | ||||||||||||||
| Income tax (provision) benefit (6) | 2.5 | (13.5) | (11.0) | ||||||||||||||
| Income from continuing operations | 12.5 | 25.0 | 37.5 | ||||||||||||||
| Diluted shares outstanding | 46.132 | 46.132 | |||||||||||||||
| Earnings per share from continuing operations | $ | 0.27 | $ | 0.81 | |||||||||||||
| (1) Adjustment represents the removal of (i) amortization expense associated with acquired intangible assets ($6.7) and (ii) an inventory step-up charge ($0.1) related to our ITL acquisition. | |||||||||||||||||
| (2) Adjustment represents the removal of acquisition and strategic/transformation related expenses ($4.2), costs associated with our South Africa business that could not be allocated to discontinued operations for U.S. GAAP purposes ($0.2), as well as a reclassification of transition services income ($0.6) from "Other income (expense), net." | |||||||||||||||||
| (3) Adjustment represents the removal of a benefit of $0.8 related to long-term incentive compensation forfeitures. | |||||||||||||||||
| (4) Adjustment represents the removal of (i) asbestos-related charges ($16.5), (ii) a loss on an equity security associated with a fair value adjustment ($7.4), and (iii) pension "mark-to-market" losses and non-service pension and postretirement charges ($3.1), partially offset by (iv) the reclassification of income related to a transition services agreement ($0.6) to "Corporate expense." | |||||||||||||||||
| (5) Adjustment represents the removal of a non-cash charge and certain expenses incurred in connection with an amendment to our senior credit agreement. | |||||||||||||||||
| (6) Adjustment represents the tax impact of items (1) through (5) above and removal of certain non-recurring income tax benefits. | |||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
| Three Months Ended October 2, 2021 | |||||||||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||||||||
| GAAP | Adjustments | Adjusted | |||||||||||||||
| Segment income (1) | $ | 32.9 | $ | 8.8 | $ | 41.7 | |||||||||||
| Corporate expense (2) | (11.9) | 0.9 | (11.0) | ||||||||||||||
| Long-term incentive compensation expense | (3.4) | — | (3.4) | ||||||||||||||
| Impairment of goodwill and intangible assets (3) | (24.3) | 24.3 | — | ||||||||||||||
| Special charges, net | 0.1 | — | 0.1 | ||||||||||||||
| Other operating income, net (4) | 24.3 | (24.3) | — | ||||||||||||||
| Operating income | 17.7 | 9.7 | 27.4 | ||||||||||||||
| Other income, net (5) | 3.8 | (2.4) | 1.4 | ||||||||||||||
| Interest expense, net (6) | (3.4) | 0.1 | (3.3) | ||||||||||||||
| Income from continuing operations before income taxes | 18.1 | 7.4 | 25.5 | ||||||||||||||
| Income tax provision (7) | (4.2) | (0.6) | (4.8) | ||||||||||||||
| Income from continuing operations | 13.9 | 6.8 | 20.7 | ||||||||||||||
| Diluted shares outstanding | 46.650 | 46.650 | |||||||||||||||
| Earnings per share from continuing operations | $ | 0.30 | $ | 0.44 | |||||||||||||
| (1) Adjustment represents the removal of (i) amortization expense associated with acquired intangible assets ($5.5), (ii) inventory step-up charges related to the ECS acquisition ($0.7), (iii) integration costs ($0.7), and (iv) a non-cash asset impairment charge ($1.9). | |||||||||||||||||
| (2) Adjustment represents the removal of acquisition related expenses incurred during the period ($0.7) and costs associated with our South Africa business that could not be allocated to discontinued operations for U.S. GAAP purposes ($0.2). | |||||||||||||||||
| (3) Adjustment represents the removal of non-cash charges related to the impairment of certain goodwill and intangible assets. | |||||||||||||||||
| (4) Adjustment represents the removal of a gain ($24.3) related to the revision of the liability associated with contingent consideration on a recent acquisition. | |||||||||||||||||
| (5) Adjustment represents the removal of (i) a gain on an equity security associated with a fair value adjustment ($1.6), (ii) a gain on the sale of an equity security ($0.4), and (iii) non-service pension and postretirement income ($0.4). | |||||||||||||||||
| (6) Adjustment relates to the removal of amounts associated with the write-off of deferred finance costs in connection with a reduction of our foreign credit facilities primarily used to support our South Africa business. | |||||||||||||||||
| (7) Adjustment primarily represents the tax impact of items (1) through (6) above and the removal of certain non-recurring income tax charges. | |||||||||||||||||