REGAL REXNORD REPORTS THIRD QUARTER 2023 FINANCIAL RESULTS, INCLUDING STRONG FREE CASH FLOW
- Strong Free Cash Flow* Of
$161.5 Million - Paid Down
$185 Million Of Gross Debt InThe Quarter ; Net Debt To Normalized Adjusted EBITDA* Is 3.86 - Reached An Agreement To Sell Our Industrial Motors & Generators Businesses For
$400 Million - Sales Up 24.5% Versus PY, Or Down 8.5% On A Pro Forma Organic Basis
- GAAP Net Income Decreased
$260.5 Million Versus PY To$(138.6) Million , Including Non-Cash Impairment Charges Of$173.7 Million - Adjusted EBITDA Margin Of 20.6% Is Down 10bps Versus PY On A Pro Forma Basis, Equating To A Deleverage Rate Of 22.1%, As Synergies, 80/20 Actions And Positive Price/Cost Offset Volume & Mix Headwinds
- GAAP Diluted EPS Of
$(2.10) And Adjusted Diluted EPS* Of$2.10 - Now Expect Full Year GAAP Diluted EPS In A Range Of
$(1.07) To$(0.87) And Adjusted Diluted EPS* In A Range Of$9.05 To$9.25 Versus$10.20 To$10.60 Previously. The Reduction In Adjusted Diluted EPS Primarily Factors Weaker Global Industrial Markets - Reiterating Expectation For Free Cash Flow To Exceed
$650 Million In 2023
CEO
*Non-GAAP Financial Measurement, See Appendix for Reconciliation
Guidance
The Company's 2023 annual guidance for GAAP diluted (loss) earnings per share is now expected to be in a range of
Segment Performance
All prior periods identified in this release have been recast to reflect the new segment structure established at first quarter 2023 related to closing the Altra acquisition, and provide comparison to the comparable period.
Third quarter 2023 segment results versus the prior year are summarized below:
- Automation & Motion Control net sales were
$419.8 million , an increase of 118.0% or flat on a pro forma organic basis*. Results reflect the Altra acquisition plus strength in the data center, aerospace & defense and medical markets, offset by weakness in global factory automation. Adjusted EBITDA margin was 24.0% of adjusted net sales*. - Industrial Powertrain Solutions segment net sales were
$640.7 million , an increase of 54.2% or a decrease of 3.7% on a pro forma organic basis. Results reflect the Altra acquisition, plus strength in energy and metals & mining markets, net of weakness in the global general industrial and agriculture markets. Adjusted EBITDA margin was 21.7% of adjusted net sales. Third quarter performance includes approximately$10 Million of temporary costs aimed at ensuring high customer service levels during a period of footprint changes related to PMC cost synergies. - Power Efficiency Solutions net sales were
$461.3 million , a decrease of 18.9% or a decrease of 19.1% on an organic basis. The decline reflects continued weakness in N.A. residential HVAC markets, weakness inChina , and channel destocking in theU.S. general commercial market. Adjusted EBITDA margin was 19.7% of adjusted net sales. - Industrial Systems net sales were
$128.0 million , a decrease of 13.5% or a decrease of 13.2% on an organic basis. Results reflect weak global industrial markets, particularly inChina , along withNorth America industrial distributor destocking activity. Adjusted EBITDA margin was 7.2% of adjusted net sales.
Conference Call
Regal Rexnord will hold a conference call to discuss this earnings release at
A webcast replay will be available at the link above, and a telephone replay will be available at 1.877.344.7529 (
About Regal Rexnord
Regal Rexnord Corporation is a global leader in the engineering and manufacturing of factory automation sub-systems, industrial powertrain solutions, automation and mechanical power transmission components, electric motors and electronic controls, air moving products, and specialty electrical components and systems.
Through longstanding technology leadership and an intentional focus on producing more socially conscious and environmentally-friendly products and sub-systems, the Company is regularly addressing increasingly relevant secular demands of customers in the medical, alternative energy, aerospace, food & beverage, general industrial and warehouse/intralogistics end markets, among others. In short, Regal Rexnord's 36,000 associates around the world are proud to be working each day towards fulfilling the Company's purpose – helping create a better tomorrow – for its customers and for the planet.
Regal Rexnord is comprised of four operating segments: Automation & Motion Control, Industrial Powertrain Solutions, Power Efficiency Solutions and Industrial Systems. Regal Rexnord is headquartered in
Forward Looking Statements
This release contains forward-looking statements, within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, which reflect Regal Rexnord's current estimates, expectations and projections about Regal Rexnord's future results, performance, prospects and opportunities. Such forward-looking statements may include, among other things, statements about the acquisition of Altra Industrial Motion Corp. ("Altra"), the benefits and synergies of the acquisition of Altra (the "Altra Transaction"), future opportunities for Regal Rexnord and any other statements regarding Regal Rexnord's future operations, anticipated economic activity, business levels, credit ratings, future earnings, planned activities, anticipated growth, market opportunities, strategies, competition and other expectations and estimates for future periods. Forward-looking statements include statements that are not historical facts and can be identified by forward-looking words such as "anticipate," "believe," "confident," "estimate," "expect," "intend," "plan," "may," "will," "project," "forecast," "would," "could," "should," and similar expressions. These forward-looking statements are based upon information currently available to Regal Rexnord and are subject to a number of risks, uncertainties, and other factors that could cause Regal Rexnord's performance, prospects or opportunities to differ materially from those expressed in, or implied by, these forward-looking statements. Important factors that could cause Regal Rexnord's actual results to differ materially from the results referred to in the forward-looking statements Regal Rexnord makes in this release include: Regal Rexnord's substantial indebtedness as a result of the Altra Transaction and the effects of such indebtedness on Regal Rexnord's financial flexibility; after the Altra Transaction; Regal Rexnord's ability to achieve its objectives on reducing its indebtedness on the desired timeline; dependence on key suppliers and the potential effects of supply disruptions; fluctuations in commodity prices and raw material costs; any unforeseen changes to or the effects on liabilities, future capital expenditures, revenue, expenses, synergies, indebtedness, financial condition, losses and future prospects; the possibility that Regal Rexnord may be unable to achieve expected benefits, synergies and operating efficiencies in connection with the Altra Transaction, and the merger with the Rexnord Process & Motion Control business (the "Rexnord PMC business") within the expected time-frames or at all and to successfully integrate Altra and the Rexnord PMC business; expected or targeted future financial and operating performance and results; operating costs, customer loss and business disruption (including, without limitation, difficulties in maintaining relationships with employees, customers, clients or suppliers) being greater than expected following the Altra Transaction or our merger with the Rexnord PMC business; Regal Rexnord's ability to retain key executives and employees; the continued financial and operational impacts of and uncertainties relating to the COVID-19 pandemic on customers and suppliers and the geographies in which they operate; uncertainties regarding the ability to execute restructuring plans within expected costs and timing; challenges to the tax treatment that was elected with respect to the merger with the Rexnord PMC business and related transactions; requirements to abide by potentially significant restrictions with respect to the tax treatment of the merger with the Rexnord PMC business which could limit Regal Rexnord's ability to undertake certain corporate actions that otherwise could be advantageous; actions taken by competitors and their ability to effectively compete in the increasingly competitive global electric motor, drives and controls, power generation and power transmission industries; the ability to develop new products based on technological innovation, such as the Internet of Things, and marketplace acceptance of new and existing products, including products related to technology not yet adopted or utilized in geographic locations in which Regal Rexnord does business; dependence on significant customers; seasonal impact on sales of products into HVAC systems and other residential applications; risks associated with climate change and uncertainty regarding our ability to deliver on our climate commitments and/or to meet related investor, customer and other third party expectations relating to our sustainability efforts; risks associated with global manufacturing, including risks associated with public health crises and political, societal or economic instability, including instability caused by the conflict between
Non-GAAP Measures
(Unaudited)
(Dollars in Millions, Except per Share Data)
We prepare our financial statements in accordance with accounting principles generally accepted in
In this earnings release, we disclose the following non-GAAP financial measures, and we reconcile these measures in the tables below to the most directly comparable GAAP financial measures: adjusted diluted earnings per share, adjusted income from operations, adjusted operating margin, adjusted net sales, net debt, EBITDA, adjusted EBITDA, proforma EBITDA, proforma adjusted EBITDA, normalized adjusted EBITDA, adjusted EBITDA margin, adjusted net income attributable to Regal Rexnord, adjusted cash flows from operations, free cash flow, free cash flow as a percentage of adjusted net income attributable to Regal Rexnord (or free cash flow conversion), adjusted income before taxes, adjusted provision for income taxes and adjusted effective tax rate. We believe that these non-GAAP financial measures are useful measures for providing investors with additional information regarding our results of operations and for helping investors understand and compare our operating results across accounting periods and compared to our peers. Our management primarily uses adjusted income from operations and adjusted operating margin to help us manage and evaluate our business and make operating decisions, while the other non-GAAP measures disclosed are primarily used to help us evaluate our business and forecast our future results. Accordingly, we believe disclosing and reconciling each of these measures helps investors evaluate our business in the same manner as management.
In addition to these non-GAAP measures, we use the term "organic sales growth" and "pro forma organic sales growth" to refer to the increase in our sales between periods that is attributable to organic sales. "Organic sales" refers to GAAP sales from existing operations excluding any sales from acquired businesses recorded prior to the first anniversary of the acquisition and excluding any sales from business divested/to be exited recorded prior to the first anniversary of the exit and excluding the impact of foreign currency translation. "Proforma organic sales" refers to "organic sales" giving effect to the acquisition of Altra. The impact of foreign currency translation is determined by translating the respective period's organic sales using the currency exchange rates that were in effect during the prior year periods.
The assumptions and related pro forma adjustments in the selected financial information presented within this release are consistent with those presented in the Company's Current Reports on Form 8-K filed on
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||
Unaudited | ||||||||
(Dollars in Millions, Except per Share Data) | ||||||||
Three Months Ended | Nine Months Ended | |||||||
|
|
|
| |||||
$ 1,649.8 | $ 1,325.3 | $ 4,642.5 | $ 3,973.2 | |||||
Cost of Sales | 1,107.6 | 917.6 | 3,138.4 | 2,710.1 | ||||
Gross Profit | 542.2 | 407.7 | 1,504.1 | 1,263.1 | ||||
Operating Expenses | 388.9 | 233.8 | 1,127.9 | 724.4 | ||||
Goodwill Impairment | 57.3 | — | 57.3 | — | ||||
Asset Impairments | 3.7 | — | 6.1 | — | ||||
Loss on Assets Held for Sale | 112.7 | — | 112.7 | — | ||||
Total Operating Expenses | 562.6 | 233.8 | 1,304.0 | 724.4 | ||||
(Loss) Income from Operations | (20.4) | 173.9 | 200.1 | 538.7 | ||||
Interest Expense | 111.5 | 21.4 | 323.3 | 43.8 | ||||
Interest Income | (3.5) | (1.3) | (40.5) | (3.2) | ||||
Other Income, Net | (2.5) | (1.3) | (6.7) | (4.1) | ||||
(Loss) Income before Taxes | (125.9) | 155.1 | (76.0) | 502.2 | ||||
Provision for Income Taxes | 12.7 | 33.2 | 34.9 | 110.0 | ||||
Net (Loss) Income | (138.6) | 121.9 | (110.9) | 392.2 | ||||
Less: Net Income Attributable to Noncontrolling Interests | 0.9 | 2.1 | 2.4 | 4.8 | ||||
Net (Loss) Income Attributable to Regal Rexnord Corporation | $ (139.5) | $ 119.8 | $ (113.3) | $ 387.4 | ||||
(Loss) Earnings Per Share Attributable to Regal Rexnord Corporation: | ||||||||
Basic | $ (2.10) | $ 1.81 | $ (1.71) | $ 5.80 | ||||
Assuming Dilution | $ (2.10) | $ 1.80 | $ (1.71) | $ 5.76 | ||||
Cash Dividends Declared Per Share | $ 0.35 | $ 0.35 | $ 1.05 | $ 1.03 | ||||
Weighted Average Number of Shares Outstanding: | ||||||||
Basic | 66.3 | 66.3 | 66.3 | 66.8 | ||||
Assuming Dilution | 66.3 | 66.7 | 66.3 | 67.2 | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
Unaudited | ||||
(Dollars in Millions) | ||||
ASSETS | ||||
Current Assets: | ||||
Cash and Cash Equivalents | $ 540.6 | $ 688.5 | ||
Trade Receivables, Less Allowances of | 918.7 | 797.4 | ||
Inventories | 1,302.8 | 1,336.9 | ||
Prepaid Expenses and Other Current Assets | 224.0 | 167.9 | ||
Assets Held for Sale | 385.9 | 9.8 | ||
Total Current Assets | 3,372.0 | 3,000.5 | ||
Net Property, Plant, Equipment and Noncurrent Assets | 11,917.7 | 7,268.4 | ||
Noncurrent Assets Held for Sale | 75.3 | — | ||
Total Assets | $ 15,365.0 | $ 10,268.9 | ||
LIABILITIES AND EQUITY | ||||
Current Liabilities: | ||||
Accounts Payable | $ 588.0 | $ 497.7 | ||
Other Accrued Expenses | 608.2 | 470.7 | ||
Current Maturities of Debt | 3.7 | 33.8 | ||
Liabilities Held for Sale | 105.5 | — | ||
Total Current Liabilities | 1,305.4 | 1,002.2 | ||
Long-Term Debt | 6,493.9 | 1,989.7 | ||
Other Noncurrent Liabilities | 1,344.4 | 854.4 | ||
Noncurrent Liabilities Held for Sale | 25.0 | — | ||
Equity: | ||||
Total Regal Rexnord Corporation Shareholders' Equity | 6,169.2 | 6,388.2 | ||
Noncontrolling Interests | 27.1 | 34.4 | ||
Total Equity | 6,196.3 | 6,422.6 | ||
Total Liabilities and Equity | $ 15,365.0 | $ 10,268.9 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | ||||||||
Unaudited | ||||||||
(Dollars in Millions) | ||||||||
Three Months Ended | Nine Months Ended | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net (Loss) Income | $ (138.6) | $ 121.9 | $ (110.9) | $ 392.2 | ||||
Adjustments to Reconcile Net (Loss) Income and Changes in Assets and | ||||||||
Depreciation and Amortization | 140.9 | 74.1 | 354.4 | 230.4 | ||||
Goodwill Impairment | 57.3 | — | 57.3 | — | ||||
Asset Impairments | 3.7 | — | 6.1 | — | ||||
Loss on Assets Held for Sale | 112.7 | — | 112.7 | — | ||||
Noncash Lease Expense | 11.9 | 8.0 | 31.6 | 24.3 | ||||
Share-Based Compensation Expense | 12.9 | 5.8 | 49.1 | 17.0 | ||||
Financing Fee Expense | 2.9 | 0.4 | 29.8 | 1.8 | ||||
Benefit from Deferred Income Taxes | (35.2) | (19.6) | (89.4) | (60.6) | ||||
Other Non-Cash Changes | 2.3 | 2.5 | 5.6 | 0.8 | ||||
Change in Operating Assets and Liabilities | 15.9 | (60.0) | 67.7 | (367.9) | ||||
Net Cash Provided by Operating Activities | 186.7 | 133.1 | 514.0 | 238.0 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Additions to Property, Plant and Equipment | (25.2) | (22.0) | (88.7) | (54.6) | ||||
Proceeds Received from Sales of Property, Plant and Equipment | 0.2 | — | 6.3 | 5.5 | ||||
Business Acquisitions, Net of Cash Acquired | — | — | (4,870.2) | (35.0) | ||||
(25.0) | (22.0) | (4,952.6) | (84.1) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Net (Repayments) Borrowings Under Revolving Credit Facility | (98.5) | 40.0 | (412.5) | (136.7) | ||||
Net Borrowings (Repayments) of Short-Term Borrowings | 0.2 | — | (3.5) | (2.0) | ||||
Proceeds from Long-Term Borrowings | — | — | 5,532.9 | 1,536.8 | ||||
Repayments of Long-Term Borrowings | (88.2) | (7.5) | (624.7) | (1,115.9) | ||||
Dividends Paid to Shareholders | (23.2) | (23.6) | (69.6) | (67.9) | ||||
Proceeds from the Exercise of Stock Options | 1.6 | 1.4 | 3.1 | 4.8 | ||||
Repurchase of Common Stock | — | (55.2) | — | (239.2) | ||||
Shares Surrendered for Taxes | (2.3) | (0.5) | (11.5) | (8.6) | ||||
Financing Fees Paid | — | — | (51.1) | (6.5) | ||||
Distributions to Noncontrolling Interest | — | (6.2) | (8.4) | (6.2) | ||||
(210.4) | (51.6) | 4,354.7 | (41.4) | |||||
EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS | (12.1) | (38.4) | (5.8) | (61.7) | ||||
Net (Decrease) Increase in Cash and Cash Equivalents | (60.8) | 21.1 | (89.7) | 50.8 | ||||
Cash and Cash Equivalents at Beginning of Period | 659.6 | 702.5 | 688.5 | 672.8 | ||||
Cash and Cash Equivalents at End of Period (a) | $ 598.8 | $ 723.6 | $ 598.8 | $ 723.6 | ||||
(a) This amount includes | ||||||||
SEGMENT INFORMATION | ||||||||||||||||||||
Unaudited | ||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
Industrial | Power Efficiency | Automation & | Industrial Systems | Total Regal | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
$ 640.7 | $ 415.6 | $ 461.3 | $ 569.1 | $ 419.8 | $ 192.6 | $ 128.0 | $ 148.0 | $ 1,649.8 | $ 1,325.3 | |||||||||||
Adjusted | $ 640.7 | $ 415.6 | $ 461.3 | $ 569.1 | $ 419.8 | $ 192.6 | $ 128.0 | $ 148.0 | $ 1,649.8 | $ 1,325.3 | ||||||||||
GAAP Operating Margin | 6.1 % | 17.3 % | 14.1 % | 12.5 % | 10.3 % | 10.0 % | (131.2) % | 8.0 % | (1.2) % | 13.1 % | ||||||||||
Adjusted Operating Margin* | 9.3 % | 18.0 % | 16.3 % | 14.0 % | 12.0 % | 14.3 % | 4.2 % | 9.5 % | 11.5 % | 14.8 % | ||||||||||
Adjusted EBITDA Margin % | 21.7 % | 28.6 % | 19.7 % | 16.6 % | 24.0 % | 24.1 % | 7.2 % | 11.9 % | 20.6 % | 20.9 % | ||||||||||
Components of | ||||||||||||||||||||
Organic Sales Growth | (6.2) % | 1.8 % | (19.1) % | 8.2 % | 5.5 % | 8.5 % | (13.2) % | 16.2 % | (10.8) % | 8.2 % | ||||||||||
Acquisitions | 59.1 % | 148.8 % | — % | — % | 112.5 % | 239.3 % | — % | — % | 34.9 % | 42.8 % | ||||||||||
Foreign Currency Impact | 1.3 % | (3.7) % | 0.1 % | (2.3) % | — % | 2.4 % | (0.3) % | (4.2) % | 0.4 % | (2.5) % | ||||||||||
SEGMENT INFORMATION | ||||||||||||||||||||
Unaudited | ||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||
Industrial | Power Efficiency | Automation & | Industrial Systems | Total Regal | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
$ 1,254.0 | $ 1,390.9 | $ 1,731.7 | $ 1,096.1 | $ 571.0 | $ 401.7 | $ 416.5 | $ 4,642.5 | $ 3,973.2 | ||||||||||||
Adjusted | $ 1,254.0 | $ 1,390.9 | $ 1,731.7 | $ 1,096.1 | $ 571.0 | $ 401.7 | $ 416.5 | $ 4,642.5 | $ 3,973.2 | |||||||||||
GAAP Operating Margin | 6.0 % | 14.9 % | 12.2 % | 15.1 % | 7.9 % | 9.4 % | (40.4) % | 8.7 % | 4.3 % | 13.6 % | ||||||||||
Adjusted Operating Margin | 11.9 % | 16.5 % | 14.1 % | 15.7 % | 12.5 % | 12.3 % | 4.0 % | 9.3 % | 12.0 % | 14.8 % | ||||||||||
Adjusted EBITDA Margin % | 24.2 % | 27.3 % | 17.3 % | 18.2 % | 24.3 % | 22.9 % | 7.0 % | 12.1 % | 20.7 % | 21.1 % | ||||||||||
Components of | ||||||||||||||||||||
Organic Sales Growth | (2.1) % | 4.2 % | (19.1) % | 14.0 % | 8.0 % | 12.0 % | (1.8) % | 11.8 % | (8.0) % | 11.6 % | ||||||||||
Acquisitions | 42.2 % | 144.3 % | — % | — % | 84.7 % | 238.8 % | — % | — % | 25.5 % | 43.3 % | ||||||||||
Foreign Currency Impact | (0.3) % | (1.8) % | (0.6) % | (1.6) % | (0.7) % | (1.6) % | (1.8) % | (2.7) % | (0.6) % | (1.8) % | ||||||||||
ADJUSTED DILUTED EARNINGS PER SHARE | Three Months Ended | Nine Months Ended | ||||||
|
|
|
| |||||
GAAP (Loss) Earnings Per Share | $ (2.10) | $ 1.80 | $ (1.71) | $ 5.76 | ||||
Intangible Amortization | 0.99 | 0.51 | 2.53 | 1.56 | ||||
Restructuring and Related Costs (a) | 0.21 | 0.29 | 0.46 | 0.47 | ||||
Share-Based Compensation Expense (b) | 0.15 | 0.08 | 0.64 | 0.22 | ||||
Inventory Step Up | 0.10 | (0.04) | 0.60 | 0.06 | ||||
Impairments and Exit Related Costs | 0.04 | — | 0.07 | — | ||||
Loss on Assets Held for Sale and Gain on Sale of Assets | 1.69 | — | 1.69 | (0.04) | ||||
Goodwill Impairment | 0.86 | — | 0.86 | — | ||||
Transaction and Related Costs (c) | 0.13 | — | 1.60 | 0.05 | ||||
Discrete Tax Items | 0.03 | 0.02 | 0.13 | 0.02 | ||||
Adjusted Diluted Earnings Per Share | $ 2.10 | $ 2.66 | $ 6.87 | $ 8.10 | ||||
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset |
(b) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. |
(c) | For 2023, primarily relates to (1) legal, professional service, severance, certain other employee compensation and financing costs and incremental net |
2023 ADJUSTED ANNUAL GUIDANCE | Minimum | Maximum | ||
2023 GAAP Diluted EPS Annual Guidance | $ (1.07) | $ (0.87) | ||
Intangible Amortization | 3.55 | 3.55 | ||
Restructuring and Related Costs (a) | 0.78 | 0.78 | ||
Share-Based Compensation Expense (b) | 0.80 | 0.80 | ||
Inventory Step Up | 0.60 | 0.60 | ||
Impairments and Exit Related Costs | 0.07 | 0.07 | ||
Loss on Assets Held for Sale and Gain on Sale of Assets | 1.69 | 1.69 | ||
Goodwill Impairment | 0.86 | 0.86 | ||
Transaction and Related Costs (c) | 1.64 | 1.64 | ||
Discrete Tax Items | 0.13 | 0.13 | ||
2023 Adjusted Diluted EPS Annual Guidance | $ 9.05 | $ 9.25 |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset |
(b) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. |
(c) | Primarily relates to (1) legal, professional service, severance, certain other employee compensation and financing costs and incremental net interest |
Three Months Ended | ||||||||||||||||||||
ADJUSTED EBITDA | Industrial | Power Efficiency | Automation & | Industrial | Total Regal | |||||||||||||||
(Dollars in Millions) |
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP Income (Loss) from Operations | $ 39.4 | $ 71.9 | $ 65.0 | $ 70.9 | $ 43.1 | $ 19.3 | $ 11.8 | $ (20.4) | ||||||||||||
Restructuring and Related Costs (a) | 6.7 | 6.4 | 8.7 | 8.8 | 2.5 | 8.3 | (0.1) | 2.2 | 17.8 | 25.7 | ||||||||||
Inventory Step Up | 7.1 | (3.5) | — | — | 1.7 | — | — | — | 8.8 | (3.5) | ||||||||||
Impairments and Exit Related Costs | 1.3 | — | 1.5 | — | 0.5 | — | 0.4 | — | 3.7 | — | ||||||||||
Loss on Assets Held for Sale | — | — | — | — | — | — | 112.7 | — | 112.7 | — | ||||||||||
Goodwill Impairment | — | — | — | — | — | — | 57.3 | — | 57.3 | — | ||||||||||
Transaction and Related Costs (b) | 4.8 | — | — | — | 2.7 | — | 3.0 | — | 10.5 | — | ||||||||||
Adjusted Income from Operations* | $ 59.3 | $ 74.8 | $ 75.2 | $ 79.7 | $ 50.5 | $ 27.6 | $ 5.4 | $ 14.0 | $ 190.4 | |||||||||||
Amortization | $ 50.5 | $ 30.0 | $ 2.1 | $ 2.1 | $ 34.2 | $ 13.3 | $ 0.2 | $ 0.2 | $ 87.0 | $ 45.6 | ||||||||||
Depreciation | 21.8 | 11.6 | 9.8 | 9.5 | 11.9 | 4.5 | 2.9 | 2.9 | 46.4 | 28.5 | ||||||||||
Share-Based Compensation Expense | 6.4 | 2.2 | 2.9 | 2.4 | 3.1 | 0.8 | 0.5 | 0.4 | 12.9 | 5.8 | ||||||||||
Other Income, Net | 0.9 | 0.4 | 0.7 | 0.6 | 0.7 | 0.2 | 0.2 | 0.1 | 2.5 | 1.3 | ||||||||||
Adjusted EBITDA | $ 138.9 | $ 90.7 | $ 94.3 | $ 100.4 | $ 46.4 | $ 9.2 | $ 17.6 | $ 339.2 | ||||||||||||
GAAP Operating Margin % | 6.1 % | 17.3 % | 14.1 % | 12.5 % | 10.3 % | 10.0 % | (131.2) % | 8.0 % | (1.2) % | 13.1 % | ||||||||||
Adjusted Operating Margin % | 9.3 % | 18.0 % | 16.3 % | 14.0 % | 12.0 % | 14.3 % | 4.2 % | 9.5 % | 11.5 % | 14.8 % | ||||||||||
Adjusted EBITDA Margin % | 21.7 % | 28.6 % | 19.7 % | 16.6 % | 24.0 % | 24.1 % | 7.2 % | 11.9 % | 20.6 % | 20.9 % | ||||||||||
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. Includes |
(b) | Primarily relates to (1) legal, professional service, and certain other employee compensation costs associated with the Altra Transaction and (2) legal and professional service costs associated with the strategic review of the Industrial Systems operating segment. |
Nine Months Ended | ||||||||||||||||||||
ADJUSTED EBITDA | Industrial | Power Efficiency | Automation & | Industrial | Total Regal | |||||||||||||||
(Dollars in Millions) |
|
|
|
|
|
|
|
|
|
| ||||||||||
GAAP Income (Loss) from Operations | $ 105.5 | $ 170.2 | $ 86.5 | $ 53.8 | $ 36.6 | $ 200.1 | $ 538.7 | |||||||||||||
Restructuring and Related Costs (a) | 10.1 | 16.2 | 24.1 | 10.1 | 5.0 | 12.8 | 0.8 | 2.5 | 40.0 | 41.6 | ||||||||||
Inventory Step Up | 38.7 | 3.0 | — | — | 14.2 | 2.5 | — | — | 52.9 | 5.5 | ||||||||||
Impairments and Exit Related Costs | 1.6 | — | 1.5 | — | 2.6 | — | 0.4 | — | 6.1 | — | ||||||||||
Loss on Assets Held for Sale and | — | (2.6) | — | (0.7) | (0.6) | — | 112.7 | — | 112.1 | (3.3) | ||||||||||
Goodwill Impairment | — | — | — | — | — | — | 57.3 | — | 57.3 | — | ||||||||||
Transaction and Related Costs (b) | 53.3 | 2.9 | — | — | 29.2 | 1.4 | 6.9 | — | 89.4 | 4.3 | ||||||||||
Adjusted Income from Operations | $ 209.2 | $ 195.8 | $ 136.9 | $ 70.5 | $ 16.0 | $ 39.1 | $ 557.9 | $ 586.8 | ||||||||||||
Amortization | $ 132.0 | $ 90.8 | $ 6.3 | $ 6.4 | $ 83.8 | $ 41.6 | $ 0.6 | $ 0.6 | $ 222.7 | $ 139.4 | ||||||||||
Depreciation | 56.3 | 37.5 | 29.1 | 29.1 | 29.6 | 14.8 | 9.2 | 9.6 | 124.2 | 91.0 | ||||||||||
Share-Based Compensation Expense (c) | 25.0 | 6.3 | 7.7 | 6.3 | 14.7 | 3.5 | 1.7 | 0.9 | 49.1 | 17.0 | ||||||||||
Other Income, Net | 2.5 | 1.3 | 2.0 | 1.8 | 1.6 | 0.6 | 0.6 | 0.4 | 6.7 | 4.1 | ||||||||||
Adjusted EBITDA | $ 425.0 | $ 240.9 | $ 266.6 | $ 28.1 | $ 50.6 | $ 960.6 | $ 838.3 | |||||||||||||
GAAP Operating Margin % | 6.0 % | 14.9 % | 12.2 % | 15.1 % | 7.9 % | 9.4 % | (40.4) % | 8.7 % | 4.3 % | 13.6 % | ||||||||||
Adjusted Operating Margin % | 11.9 % | 16.5 % | 14.1 % | 15.7 % | 12.5 % | 12.3 % | 4.0 % | 9.3 % | 12.0 % | 14.8 % | ||||||||||
Adjusted EBITDA Margin % | 24.2 % | 27.3 % | 17.3 % | 18.2 % | 24.3 % | 22.9 % | 7.0 % | 12.1 % | 20.7 % | 21.1 % | ||||||||||
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. |
(b) | For 2023, primarily relates to (1) legal, professional service, and certain other employee compensation costs associated with the Altra Transaction and (2) |
(c) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. |
NET INCOME TO ADJUSTED EBITDA | ||||||||
Unaudited | ||||||||
(Dollars in Millions) | ||||||||
Three Months Ended | Nine Months Ended | |||||||
|
|
|
| |||||
Net (Loss) Income | $ (138.6) | $ 121.9 | $ (110.9) | $ 392.2 | ||||
Plus: Income Taxes | 12.7 | 33.2 | 34.9 | 110.0 | ||||
Plus: Interest Expense | 111.5 | 21.4 | 323.3 | 43.8 | ||||
Less: Interest Income | (3.5) | (1.3) | (40.5) | (3.2) | ||||
Plus: Depreciation | 46.4 | 28.5 | 124.2 | 91.0 | ||||
Plus: Amortization | 87.0 | 45.6 | 222.7 | 139.4 | ||||
EBITDA* | 115.5 | 249.3 | 553.7 | 773.2 | ||||
Plus: Restructuring and Related Costs (a) | 17.8 | 25.7 | 40.0 | 41.6 | ||||
Plus: Share-Based Compensation Expense (b) | 12.9 | 5.8 | 49.1 | 17.0 | ||||
Plus: Inventory Step Up | 8.8 | (3.5) | 52.9 | 5.5 | ||||
Plus: Impairments and Exit Related Costs | 3.7 | — | 6.1 | — | ||||
Plus: Loss on Assets Held for Sale and Gain on Sale of Assets | 112.7 | — | 112.1 | (3.3) | ||||
Plus: Goodwill Impairment | 57.3 | — | 57.3 | — | ||||
Plus: Transaction and Related Costs (c) | 10.5 | — | 89.4 | 4.3 | ||||
Adjusted EBITDA | $ 339.2 | $ 277.3 | $ 960.6 | $ 838.3 | ||||
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. |
(b) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. |
(c) | For 2023, primarily relates to (1) legal, professional service, and certain other employee compensation costs associated with the Altra Transaction and (2) |
DEBT TO EBITDA | Last Twelve | |||
Proforma Net Loss (a) | $ (98.6) | |||
Plus: Income Taxes | 25.4 | |||
Plus: Interest Expense | 484.2 | |||
Less: Interest Income | (13.3) | |||
Plus: Depreciation | 187.5 | |||
Plus: Amortization | 348.0 | |||
Proforma EBITDA* | $ 933.2 | |||
Plus: Restructuring and Related Costs (b) | 60.5 | |||
Plus: Share-Based Compensation Expense (c) | 61.4 | |||
Plus: Inventory Step Up | 52.9 | |||
Plus: Impairments and Exit Related Costs | 8.9 | |||
Plus: Loss on Assets Held for Sale and Gain on Sale of Assets | 112.1 | |||
Plus: Goodwill Impairment | 57.3 | |||
Plus: Transaction and Related Costs (d) | 121.7 | |||
Proforma Adjusted EBITDA* | $ 1,408.0 | |||
Altra Synergies Expected to be Realized Within 24 Months | 120.0 | |||
Normalized Adjusted EBITDA | $ 1,528.0 | |||
Current Maturities of Long-Term Debt | $ 3.7 | |||
Long-Term Debt | 6,493.9 | |||
Total Gross Debt | $ 6,497.6 | |||
Cash (e) | (598.8) | |||
Net Debt | $ 5,898.8 | |||
Gross Debt/Normalized Adjusted EBITDA | 4.25 | |||
Net Debt/Normalized Adjusted EBITDA | 3.86 |
(a) | Includes Altra results. |
(b) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset |
(c) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. |
(d) | For 2023, primarily relates to (1) legal, professional service, and certain other employee compensation costs associated with the Altra Transaction and |
(e) | This amount includes |
FREE CASH FLOW | Three Months Ended | Nine Months Ended | ||||||
|
|
|
| |||||
Net Cash Provided by Operating Activities | $ 186.7 | $ 133.1 | $ 514.0 | $ 238.0 | ||||
Payments for Certain Acquisition Costs (Net of Tax of | — | — | 86.9 | — | ||||
Adjusted Cash Flows from Operations* | 186.7 | 133.1 | 600.9 | 238.0 | ||||
Additions to Property Plant and Equipment | (25.2) | (22.0) | (88.7) | (54.6) | ||||
Free Cash Flow | $ 161.5 | $ 111.1 | $ 512.2 | $ 183.4 | ||||
GAAP Net (Loss) Income Attributable to Regal Rexnord Corporation | $ (139.5) | $ 119.8 | $ (113.3) | $ 387.4 | ||||
Certain Acquisition Costs (Net of Tax of | — | — | 32.3 | — | ||||
Write-Off of Bridge Facility Costs (Net of Tax of | — | — | 13.0 | — | ||||
Loss on Assets Held for Sale (Zero Tax Impact) | 112.7 | — | 112.7 | — | ||||
Impairments (Net of Tax of | 60.1 | — | 61.9 | — | ||||
Adjusted Net Income Attributable to Regal Rexnord Corporation* | $ 33.3 | $ 119.8 | $ 106.6 | $ 387.4 | ||||
Free Cash Flow as a Percentage of Adjusted Net Income | 485.0 % | 92.7 % | 480.5 % | 47.3 % | ||||
(a) | Reflects the payment of Regal Rexnord's and Altra's advisor success fees. |
(b) | Reflects the charge related to Regal Rexnord's advisor success fees. |
ADJUSTED EFFECTIVE TAX RATE | Three Months Ended | Nine Months Ended | |||||
|
|
|
| ||||
(Loss) Income before Taxes | $ (125.9) | $ 155.1 | $ (76.0) | $ 502.2 | |||
Provision for Income Taxes | 12.7 | 33.2 | 34.9 | 110.0 | |||
Effective Tax Rate | (10.1) % | 21.4 % | (45.9) % | 21.9 % | |||
(Loss) Income before Taxes | $ (125.9) | $ 155.1 | $ (76.0) | $ 502.2 | |||
Intangible Amortization | 87.0 | 45.6 | 222.7 | 139.4 | |||
Restructuring and Related Costs (a) | 17.8 | 25.7 | 40.0 | 41.6 | |||
Share-Based Compensation Expense (b) | 12.9 | 5.8 | 49.1 | 17.0 | |||
Inventory Step Up | 8.8 | (3.5) | 52.9 | 5.5 | |||
Impairments and Exit Related Costs | 3.7 | — | 6.1 | — | |||
Loss on Assets Held for Sale and Gain on Sale of Assets | 112.7 | — | 112.1 | (3.3) | |||
Goodwill Impairment | 57.3 | — | 57.3 | — | |||
Transaction and Related Costs (c) | 10.5 | — | 128.7 | 4.3 | |||
Adjusted Income before Taxes* | $ 184.8 | $ 228.7 | $ 592.9 | $ 706.7 | |||
Provision for Income Taxes | $ 12.7 | $ 33.2 | $ 34.9 | $ 110.0 | |||
Tax Effect of Intangible Amortization | 21.1 | 11.2 | 54.1 | 34.2 | |||
Tax Effect from Restructuring and Related Costs | 3.8 | 6.3 | 9.7 | 10.3 | |||
Tax Effect of Share-Based Compensation Expense | 2.6 | 0.8 | 6.3 | 2.3 | |||
Tax Effect of Inventory Step Up | 2.1 | (0.8) | 12.7 | 1.3 | |||
Tax Effect from Impairments and Exit Related Costs | 0.9 | — | 1.5 | — | |||
Tax Effect of Loss on Assets Held for Sale and Gain on Sale of Assets | — | — | (0.1) | (0.8) | |||
Tax Effect of Transaction and Related Costs | 2.0 | — | 21.8 | 1.0 | |||
Discrete Tax Items | (1.4) | (1.4) | (8.2) | (1.4) | |||
Adjusted Provision for Income Taxes* | $ 43.8 | $ 49.3 | $ 132.7 | $ 156.9 | |||
Adjusted Effective Tax Rate* | 23.7 % | 21.6 % | 22.4 % | 22.2 % | |||
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. Includes |
(b) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. |
(c) | For 2023, primarily relates to (1) legal, professional service, severance, certain other employee compensation and financing costs and incremental net |
ORGANIC SALES GROWTH | Three Months Ended | |||||||||
Industrial | Power | Automation | Industrial | Total Regal | ||||||
Net Sales Three Months Ended | $ 640.7 | $ 461.3 | $ 419.8 | $ 128.0 | $ 1,649.8 | |||||
(245.5) | — | (216.6) | — | (462.1) | ||||||
Impact from Foreign Currency Exchange | (5.5) | (0.7) | — | 0.5 | (5.7) | |||||
Organic Sales Three Months Ended Sep | $ 389.7 | $ 460.6 | $ 203.2 | $ 128.5 | $ 1,182.0 | |||||
Net Sales Three Months Ended | $ 415.6 | $ 569.1 | $ 192.6 | $ 148.0 | $ 1,325.3 | |||||
Adjusted Net Sales Three Months Ended | $ 415.6 | $ 569.1 | $ 192.6 | $ 148.0 | $ 1,325.3 | |||||
Three Months Ended | (6.2) % | (19.1) % | 5.5 % | (13.2) % | (10.8) % | |||||
Three Months Ended | 54.2 % | (18.9) % | 118.0 % | (13.5) % | 24.5 % | |||||
ORGANIC SALES GROWTH | Nine Months Ended | |||||||||
Industrial | Power | Automation | Industrial | Total Regal | ||||||
Net Sales Nine Months Ended | $ 1,753.8 | $ 1,390.9 | $ 1,096.1 | $ 401.7 | $ 4,642.5 | |||||
(529.6) | — | (483.9) | — | (1,013.5) | ||||||
Impact from Foreign Currency Exchange | 3.4 | 10.2 | 4.2 | 7.4 | 25.2 | |||||
Organic Sales Nine Months Ended Sep | $ 1,227.6 | $ 1,401.1 | $ 616.4 | $ 409.1 | $ 3,654.2 | |||||
Net Sales Nine Months Ended | $ 1,254.0 | $ 1,731.7 | $ 571.0 | $ 416.5 | $ 3,973.2 | |||||
Adjusted Net Sales Nine Months Ended | $ 1,254.0 | $ 1,731.7 | $ 571.0 | $ 416.5 | $ 3,973.2 | |||||
Nine Months Ended | (2.1) % | (19.1) % | 8.0 % | (1.8) % | (8.0) % | |||||
Nine Months Ended | 39.9 % | (19.7) % | 92.0 % | (3.6) % | 16.8 % | |||||
PRO FORMA ORGANIC SALES | Three Months Ended | |||||||||||
Industrial | Power | Automation | Industrial | Total Regal | ||||||||
Net Sales Three Months Ended | $ 640.7 | $ 461.3 | $ 419.8 | $ 128.0 | $ 1,649.8 | |||||||
Impact from Foreign Currency Exchange | (11.1) | (0.7) | 0.4 | 0.4 | (11.0) | |||||||
Pro Forma Organic Sales Three Months | $ 629.6 | $ 460.6 | $ 420.2 | $ 128.4 | $ 1,638.8 | |||||||
Net Sales Three Months Ended | $ 415.6 | $ 569.1 | $ 192.6 | $ 148.0 | $ 1,325.3 | |||||||
238.1 | — | 228.2 | — | 466.3 | ||||||||
Pro Forma Adjusted Net Sales Three | $ 653.7 | $ 569.1 | $ 420.8 | $ 148.0 | $ 1,791.6 | |||||||
Three Months Ended | (3.7) % | (a) | (19.1) % | (0.1) % | (a) | (13.2) % | (8.5) % | (a) | ||||
Three Months Ended | (2.0) % | (b) | (18.9) % | (0.2) % | (b) | (13.5) % | (7.9) % | (b) | ||||
(a) Amounts adjusted to reflect pro forma organic sales growth. | ||||||||||||
(b) Amounts adjusted to reflect pro forma net sales growth. | ||||||||||||
PRO FORMA ORGANIC SALES | Nine Months Ended | |||||||||||
Industrial | Power | Automation | Industrial | Total Regal | ||||||||
Net Sales Nine Months Ended | $ 1,753.8 | $ 1,390.9 | $ 1,096.1 | $ 401.7 | $ 4,642.5 | |||||||
234.4 | — | 216.7 | — | 451.1 | ||||||||
Impact from Foreign Currency Exchange | 4.1 | 10.2 | 14.9 | 7.3 | 36.5 | |||||||
Pro Forma Organic Sales Nine Months | $ 1,992.3 | $ 1,401.1 | $ 1,327.7 | $ 409.0 | $ 5,130.1 | |||||||
Net Sales Nine Months Ended | $ 1,254.0 | $ 1,731.7 | $ 571.0 | $ 416.5 | $ 3,973.2 | |||||||
742.9 | — | 691.8 | — | 1,434.7 | ||||||||
Pro Forma Adjusted | $ 1,996.9 | $ 1,731.7 | $ 1,262.8 | $ 416.5 | $ 5,407.9 | |||||||
Nine Months Ended | (0.2) % | (b) | (19.1) % | 5.1 % | (b) | (1.8) % | (5.1) % | (b) | ||||
Nine Months Ended | (12.2) % | (c) | (19.7) % | (13.2) % | (c) | (3.6) % | (14.2) % | (c) | ||||
(a) Excludes the revenues from Altra's Jacobs Vehicle Systems business, which was sold in | ||||||||||||
(b) Amounts adjusted to reflect pro forma organic sales growth. | ||||||||||||
(c) Amounts adjusted to reflect pro forma net sales growth. | ||||||||||||
PRO FORMA NET INCOME TO ADJUSTED EBITDA | ||
Unaudited | ||
(Dollars in Millions) | ||
Three Months | ||
Sep 30, 2022 | ||
Pro | $ 1,791.6 | |
Pro Forma Adjusted | $ 1,791.6 | |
Pro Forma Net Income | $ 71.6 | |
Plus: Income Taxes | 22.4 | |
Plus: Interest Expense | 106.6 | |
Less: Interest Income | (1.3) | |
Plus: Depreciation | 45.1 | |
Plus: Amortization | 86.4 | |
Pro Forma EBITDA | 330.8 | |
Plus: Restructuring and Related Costs | 29.6 | |
Plus: Share-Based Compensation Expense | 9.7 | |
Less: Inventory Step Up | (3.5) | |
Plus: Impairments and Exit Related Costs | 3.0 | |
Plus: Transaction and Related Costs | 0.9 | |
Pro Forma Adjusted EBITDA | $ 370.5 | |
Pro Forma Adjusted EBITDA Margin % | 20.7 % | |
View original content:https://www.prnewswire.com/news-releases/regal-rexnord-reports-third-quarter-2023-financial-results-including-strong-free-cash-flow-301974700.html
SOURCE Regal Rexnord Corporation
