Wisconsin | 1-7283 | 39-0875718 | ||||||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Trading symbol | Name of each exchange on which registered | ||||||
Common Stock | RRX | New York Stock Exchange |
Exhibit Number | Exhibit Description | |||||||
99.1 | ||||||||
99.2 | ||||||||
104.1 | Cover Page Interactive Data File (the Cover Page Interactive Data File is embedded within the Inline XBRL document). |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||||
(Dollars in Millions, Except per Share Data) | ||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
|||||||||||||||||||||||
Net Sales | $ | 1,768.6 | $ | 1,349.4 | $ | 2,992.7 | $ | 2,647.9 | ||||||||||||||||||
Cost of Sales | 1,204.8 | 915.9 | 2,030.8 | 1,792.5 | ||||||||||||||||||||||
Gross Profit | 563.8 | 433.5 | 961.9 | 855.4 | ||||||||||||||||||||||
Operating Expenses | 412.2 | 238.6 | 741.4 | 490.6 | ||||||||||||||||||||||
Income from Operations | 151.6 | 194.9 | 220.5 | 364.8 | ||||||||||||||||||||||
Interest Expense | 116.4 | 13.4 | 211.8 | 22.4 | ||||||||||||||||||||||
Interest Income | (5.1) | (0.8) | (37.0) | (1.9) | ||||||||||||||||||||||
Other Income, Net | (2.8) | (1.5) | (4.2) | (2.8) | ||||||||||||||||||||||
Income before Taxes | 43.1 | 183.8 | 49.9 | 347.1 | ||||||||||||||||||||||
Provision for Income Taxes | 9.9 | 40.6 | 22.2 | 76.8 | ||||||||||||||||||||||
Net Income | 33.2 | 143.2 | 27.7 | 270.3 | ||||||||||||||||||||||
Less: Net Income Attributable to Noncontrolling Interests | 1.1 | 1.2 | 1.5 | 2.7 | ||||||||||||||||||||||
Net Income Attributable to Regal Rexnord Corporation | $ | 32.1 | $ | 142.0 | $ | 26.2 | $ | 267.6 | ||||||||||||||||||
Earnings Per Share Attributable to Regal Rexnord Corporation: | ||||||||||||||||||||||||||
Basic | $ | 0.48 | $ | 2.13 | $ | 0.40 | $ | 3.99 | ||||||||||||||||||
Assuming Dilution | $ | 0.48 | $ | 2.12 | $ | 0.39 | $ | 3.96 | ||||||||||||||||||
Cash Dividends Declared Per Share | $ | 0.35 | $ | 0.35 | $ | 0.70 | $ | 0.68 | ||||||||||||||||||
Weighted Average Number of Shares Outstanding: | ||||||||||||||||||||||||||
Basic | 66.3 | 66.8 | 66.2 | 67.1 | ||||||||||||||||||||||
Assuming Dilution | 66.6 | 67.1 | 66.6 | 67.5 |
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||
Unaudited | ||||||||||||||
(Dollars in Millions) | ||||||||||||||
Jun 30, 2023 | Dec 31, 2022 | |||||||||||||
ASSETS | ||||||||||||||
Current Assets: | ||||||||||||||
Cash and Cash Equivalents | $ | 659.6 | $ | 688.5 | ||||||||||
Trade Receivables, Less Allowances
of $26.4 million in 2023 and $30.9 million in 2022
|
1,013.9 | 797.4 | ||||||||||||
Inventories | 1,576.1 | 1,336.9 | ||||||||||||
Prepaid Expenses and Other Current Assets | 225.4 | 177.7 | ||||||||||||
Total Current Assets | 3,475.0 | 3,000.5 | ||||||||||||
Net Property, Plant, Equipment and Noncurrent Assets | 12,382.8 | 7,268.4 | ||||||||||||
Total Assets | $ | 15,857.8 | $ | 10,268.9 | ||||||||||
LIABILITIES AND EQUITY | ||||||||||||||
Current Liabilities: | ||||||||||||||
Accounts Payable | $ | 678.5 | $ | 497.7 | ||||||||||
Other Accrued Expenses | 630.0 | 470.7 | ||||||||||||
Current Maturities of Debt | 72.6 | 33.8 | ||||||||||||
Total Current Liabilities | 1,381.1 | 1,002.2 | ||||||||||||
Long-Term Debt | 6,609.7 | 1,989.7 | ||||||||||||
Other Noncurrent Liabilities | 1,430.1 | 854.4 | ||||||||||||
Equity: | ||||||||||||||
Total Regal Rexnord Corporation Shareholders' Equity | 6,410.3 | 6,388.2 | ||||||||||||
Noncontrolling Interests | 26.6 | 34.4 | ||||||||||||
Total Equity | 6,436.9 | 6,422.6 | ||||||||||||
Total Liabilities and Equity | $ | 15,857.8 | $ | 10,268.9 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | ||||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | |||||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||||||||||||
Net Income | $ | 33.2 | $ | 143.2 | $ | 27.7 | $ | 270.3 | ||||||||||||||||||
Adjustments to Reconcile Net Income and Changes in Assets and Liabilities (Net of Acquisitions and Divestitures) to Net Cash Provided by Operating Activities: | ||||||||||||||||||||||||||
Depreciation and Amortization | 137.0 | 78.4 | 213.5 | 156.3 | ||||||||||||||||||||||
Noncash Lease Expense | 12.0 | 10.7 | 19.7 | 20.6 | ||||||||||||||||||||||
Share-Based Compensation Expense | 14.5 | 4.9 | 36.2 | 11.2 | ||||||||||||||||||||||
Financing Fee Expense | 3.9 | 0.5 | 26.9 | 1.4 | ||||||||||||||||||||||
Benefit from Deferred Income Taxes | (44.0) | (21.3) | (54.2) | (41.0) | ||||||||||||||||||||||
Other Non-Cash Changes | 5.4 | (1.4) | 5.7 | (1.7) | ||||||||||||||||||||||
Change in Operating Assets and Liabilities | 59.1 | (104.2) | 51.8 | (312.2) | ||||||||||||||||||||||
Net Cash Provided by Operating Activities | 221.1 | 110.8 | 327.3 | 104.9 | ||||||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||||||||||||
Additions to Property, Plant and Equipment | (44.8) | (19.2) | (63.5) | (32.6) | ||||||||||||||||||||||
Proceeds Received from Sales of Property, Plant and Equipment | — | 4.1 | 6.1 | 5.5 | ||||||||||||||||||||||
Business Acquisitions, Net of Cash Acquired | (17.3) | — | (4,870.2) | (35.0) | ||||||||||||||||||||||
Net Cash Used in Investing Activities | (62.1) | (15.1) | (4,927.6) | (62.1) | ||||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||||||||||||
Net Repayments Under Revolving Credit Facility | (567.8) | (395.0) | (314.0) | (176.7) | ||||||||||||||||||||||
Net Repayments of Short-Term Borrowings | (1.9) | (0.1) | (3.7) | (2.0) | ||||||||||||||||||||||
Proceeds from Long-Term Borrowings | — | 500.0 | 5,532.9 | 1,536.8 | ||||||||||||||||||||||
Repayments of Long-Term Borrowings | (35.7) | (0.9) | (536.5) | (1,108.4) | ||||||||||||||||||||||
Dividends Paid to Shareholders | (23.2) | (22.0) | (46.4) | (44.3) | ||||||||||||||||||||||
Proceeds from the Exercise of Stock Options | 0.6 | 1.6 | 1.5 | 3.4 | ||||||||||||||||||||||
Repurchase of Common Stock | — | (69.8) | — | (184.0) | ||||||||||||||||||||||
Shares Surrendered for Taxes | (1.0) | (5.3) | (9.2) | (8.1) | ||||||||||||||||||||||
Financing Fees Paid | (1.1) | (2.0) | (51.1) | (6.5) | ||||||||||||||||||||||
Distributions to Noncontrolling Interest | (8.4) | — | (8.4) | — | ||||||||||||||||||||||
Net Cash (Used In) Provided by Financing Activities | (638.5) | 6.5 | 4,565.1 | 10.2 | ||||||||||||||||||||||
EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS | (4.2) | (24.4) | 6.3 | (23.3) | ||||||||||||||||||||||
Net (Decrease) Increase in Cash and Cash Equivalents | (483.7) | 77.8 | (28.9) | 29.7 | ||||||||||||||||||||||
Cash and Cash Equivalents at Beginning of Period | 1,143.3 | 624.7 | 688.5 | 672.8 | ||||||||||||||||||||||
Cash and Cash Equivalents at End of Period | $ | 659.6 | $ | 702.5 | $ | 659.6 | $ | 702.5 | ||||||||||||||||||
SEGMENT INFORMATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | $ | 698.7 | $ | 422.1 | $ | 460.1 | $ | 595.4 | $ | 473.1 | $ | 194.1 | $ | 136.7 | $ | 137.8 | $ | 1,768.6 | $ | 1,349.4 | ||||||||||||||||||||||||||||||||||||||||||
Adjusted Net Sales | $ | 698.7 | $ | 422.1 | $ | 460.1 | $ | 595.4 | $ | 473.1 | $ | 194.1 | $ | 136.7 | $ | 137.8 | $ | 1,768.6 | $ | 1,349.4 | ||||||||||||||||||||||||||||||||||||||||||
GAAP Operating Margin | 5.8 | % | 16.3 | % | 13.0 | % | 14.4 | % | 10.3 | % | 11.4 | % | 2.2 | % | 13.0 | % | 8.6 | % | 14.4 | % | ||||||||||||||||||||||||||||||||||||||||||
Adjusted Operating Margin* | 11.6 | % | 15.9 | % | 15.3 | % | 14.5 | % | 14.4 | % | 13.9 | % | 4.0 | % | 13.1 | % | 12.7 | % | 14.7 | % | ||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA Margin % | 23.6 | % | 26.9 | % | 18.6 | % | 16.8 | % | 25.3 | % | 24.5 | % | 7.1 | % | 15.9 | % | 21.5 | % | 21.0 | % | ||||||||||||||||||||||||||||||||||||||||||
Components of Net Sales: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Organic Sales Growth | (1.4) | % | 4.2 | % | (22.2) | % | 14.7 | % | 6.9 | % | 11.4 | % | 1.2 | % | 10.5 | % | (9.1) | % | 11.8 | % | ||||||||||||||||||||||||||||||||||||||||||
Acquisitions | 67.3 | % | 138.7 | % | — | % | — | % | 137.7 | % | 228.8 | % | — | % | — | % | 40.9 | % | 42.2 | % | ||||||||||||||||||||||||||||||||||||||||||
Foreign Currency Impact | (0.4) | % | (1.0) | % | (0.6) | % | (1.6) | % | (0.8) | % | (5.0) | % | (2.0) | % | (2.7) | % | (0.7) | % | (1.9) | % | ||||||||||||||||||||||||||||||||||||||||||
SEGMENT INFORMATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | $ | 1,113.1 | $ | 838.4 | $ | 929.6 | $ | 1,162.6 | $ | 676.3 | $ | 378.4 | $ | 273.7 | $ | 268.5 | $ | 2,992.7 | $ | 2,647.9 | ||||||||||||||||||||||||||||||||||||||||||
Adjusted Net Sales | $ | 1,113.1 | $ | 838.4 | $ | 929.6 | $ | 1,162.6 | $ | 676.3 | $ | 378.4 | $ | 273.7 | $ | 268.5 | $ | 2,992.7 | $ | 2,647.9 | ||||||||||||||||||||||||||||||||||||||||||
GAAP Operating Margin | 5.9 | % | 13.7 | % | 11.3 | % | 16.4 | % | 6.4 | % | 9.1 | % | 2.1 | % | 9.2 | % | 7.4 | % | 13.8 | % | ||||||||||||||||||||||||||||||||||||||||||
Adjusted Operating Margin | 13.5 | % | 15.7 | % | 13.0 | % | 16.4 | % | 12.8 | % | 11.3 | % | 3.9 | % | 9.3 | % | 12.3 | % | 14.8 | % | ||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA Margin % | 25.7 | % | 26.6 | % | 16.2 | % | 18.9 | % | 24.6 | % | 22.4 | % | 6.9 | % | 12.3 | % | 20.8 | % | 21.2 | % | ||||||||||||||||||||||||||||||||||||||||||
Components of Net Sales: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Organic Sales Growth | (0.1) | % | 5.5 | % | (19.1) | % | 17.1 | % | 9.2 | % | 13.8 | % | 4.5 | % | 9.4 | % | (6.6) | % | 13.5 | % | ||||||||||||||||||||||||||||||||||||||||||
Acquisitions | 33.9 | % | 142.0 | % | — | % | — | % | 70.6 | % | 238.5 | % | — | % | — | % | 20.8 | % | 43.6 | % | ||||||||||||||||||||||||||||||||||||||||||
Foreign Currency Impact | (1.1) | % | (0.8) | % | (0.9) | % | (1.2) | % | (1.1) | % | (3.6) | % | (2.6) | % | (2.0) | % | (1.2) | % | (1.4) | % |
ADJUSTED DILUTED EARNINGS PER SHARE | Three Months Ended | Six Months Ended | ||||||||||||||||||||||||
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
|||||||||||||||||||||||
GAAP Diluted Earnings Per Share | $ | 0.48 | $ | 2.12 | $ | 0.39 | $ | 3.96 | ||||||||||||||||||
Intangible Amortization | 1.02 | 0.53 | 1.54 | 1.05 | ||||||||||||||||||||||
Transaction and Related Costs (a) |
0.16 | 0.01 | 1.48 | 0.05 | ||||||||||||||||||||||
Inventory Step Up | 0.50 | 0.06 | 0.50 | 0.10 | ||||||||||||||||||||||
Share-Based Compensation Expense (b) |
0.18 | 0.08 | 0.49 | 0.14 | ||||||||||||||||||||||
Restructuring and Related Costs (c) |
0.18 | (0.01) | 0.25 | 0.18 | ||||||||||||||||||||||
Discrete Tax Items | 0.01 | — | 0.10 | — | ||||||||||||||||||||||
Impairments and Exit Related Costs | 0.03 | — | 0.03 | — | ||||||||||||||||||||||
Gain on Sale of Assets | — | (0.03) | (0.01) | (0.04) | ||||||||||||||||||||||
Adjusted Diluted Earnings Per Share | $ | 2.56 | $ | 2.76 | $ | 4.77 | $ | 5.44 |
(a) | For 2023, primarily relates to (1) legal, professional service, severance, certain other employee compensation and financing costs and incremental net interest expense on new debt associated with the Altra Transaction and (2) legal and professional service costs associated with the strategic review of the Industrial Systems operating segment. For 2022, primarily relates to legal and professional service costs associated with the merger with the Rexnord PMC business and acquisition of the Arrowhead business. | ||||
(b) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. | ||||
(c) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||||
2023 ADJUSTED ANNUAL GUIDANCE |
Minimum | Maximum | ||||||||||||
2023 GAAP Diluted EPS Annual Guidance |
$ | 2.69 | $ | 3.09 | ||||||||||
Intangible Amortization | 3.60 | 3.60 | ||||||||||||
Transaction and Related Costs (a) |
1.55 | 1.55 | ||||||||||||
Restructuring and Related Costs (b) |
0.85 | 0.85 | ||||||||||||
Share-Based Compensation Expense (c) |
0.80 | 0.80 | ||||||||||||
Inventory Step Up | 0.59 | 0.59 | ||||||||||||
Discrete Tax Items | 0.10 | 0.10 | ||||||||||||
Impairments and Exit Related Costs | 0.03 | 0.03 | ||||||||||||
Gain on Sales of Assets | (0.01) | (0.01) | ||||||||||||
2023 Adjusted Diluted EPS Annual Guidance |
$ | 10.20 | $ | 10.60 |
(a) | For 2023, primarily relates to (1) legal, professional service, severance, certain other employee compensation and financing costs and incremental net interest expense on new debt associated with the Altra Transaction and (2) legal and professional service costs associated with the strategic review of the Industrial Systems operating segment. For 2022, primarily relates to legal and professional service costs associated with the merger with the Rexnord PMC business and acquisition of the Arrowhead business. | ||||
(b) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||||
(c) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. | ||||
Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ADJUSTED EBITDA | Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Millions) | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
GAAP Income from Operations | $ | 40.2 | $ | 68.8 | $ | 59.8 | $ | 86.0 | $ | 48.6 | $ | 22.2 | $ | 3.0 | $ | 17.9 | $ | 151.6 | $ | 194.9 | ||||||||||||||||||||||||||||||||||||||||||
Transaction and Related Costs (a) |
6.5 | 0.9 | — | — | 3.0 | 0.4 | 1.8 | — | 11.3 | 1.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory Step Up | 31.6 | 4.7 | — | — | 12.5 | 1.3 | — | — | 44.1 | 6.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and Related Costs (b) |
2.6 | (4.6) | 10.7 | 0.3 | 2.0 | 3.0 | 0.7 | 0.2 | 16.0 | (1.1) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairments and Exit Related Costs | 0.3 | — | — | — | 2.1 | — | — | — | 2.4 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on Sale of Assets | — | (2.6) | — | — | — | — | — | — | — | (2.6) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted Income from Operations* | $ | 81.2 | $ | 67.2 | $ | 70.5 | $ | 86.3 | $ | 68.2 | $ | 26.9 | $ | 5.5 | $ | 18.1 | $ | 225.4 | $ | 198.5 | ||||||||||||||||||||||||||||||||||||||||||
Amortization | $ | 51.7 | $ | 31.0 | $ | 2.1 | $ | 2.1 | $ | 35.4 | $ | 13.2 | $ | 0.2 | $ | 0.2 | $ | 89.4 | $ | 46.5 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation | 22.7 | 13.1 | 9.7 | 9.7 | 12.2 | 5.7 | 3.0 | 3.4 | 47.6 | 31.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Compensation Expense | 8.0 | 1.9 | 2.8 | 1.5 | 3.0 | 1.5 | 0.7 | — | 14.5 | 4.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Income, Net | 1.1 | 0.5 | 0.7 | 0.6 | 0.7 | 0.2 | 0.3 | 0.2 | 2.8 | 1.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 164.7 | $ | 113.7 | $ | 85.8 | $ | 100.2 | $ | 119.5 | $ | 47.5 | $ | 9.7 | $ | 21.9 | $ | 379.7 | $ | 283.3 | ||||||||||||||||||||||||||||||||||||||||||
GAAP Operating Margin % | 5.8% | 16.3% | 13.0% | 14.4% | 10.3% | 11.4% | 2.2% | 13.0% | 8.6% | 14.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted Operating Margin % | 11.6% | 15.9% | 15.3% | 14.5% | 14.4% | 13.9% | 4.0% | 13.1% | 12.7% | 14.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA Margin % | 23.6% | 26.9% | 18.6% | 16.8% | 25.3% | 24.5% | 7.1% | 15.9% | 21.5% | 21.0% |
(a) | For 2023, 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. For 2022, primarily relates to legal and professional service costs associated with the merger with the Rexnord PMC business and acquisition of the Arrowhead business. | ||||
(b) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||||
Six Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ADJUSTED EBITDA | Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Millions) | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | Jun 30, 2023 | Jun 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
GAAP Income from Operations | $ | 66.1 | $ | 115.1 | $ | 105.2 | $ | 190.4 | $ | 43.4 | $ | 34.5 | $ | 5.8 | $ | 24.8 | $ | 220.5 | $ | 364.8 | ||||||||||||||||||||||||||||||||||||||||||
Transaction and Related Costs (a) |
48.5 | 2.9 | — | — | 26.5 | 1.4 | 3.9 | — | 78.9 | 4.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory Step Up | 31.6 | 6.5 | — | — | 12.5 | 2.5 | — | — | 44.1 | 9.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and Related Costs (b) |
3.4 | 9.8 | 15.4 | 1.3 | 2.5 | 4.5 | 0.9 | 0.3 | 22.2 | 15.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Impairments and Exit Related Costs | 0.3 | — | — | — | 2.1 | — | — | — | 2.4 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on Sale of Assets | — | (2.6) | — | (0.7) | (0.6) | — | — | — | (0.6) | (3.3) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted Income from Operations | $ | 149.9 | $ | 131.7 | $ | 120.6 | $ | 191.0 | $ | 86.4 | $ | 42.9 | $ | 10.6 | $ | 25.1 | $ | 367.5 | $ | 390.7 | ||||||||||||||||||||||||||||||||||||||||||
Amortization | $ | 81.5 | $ | 60.8 | $ | 4.2 | $ | 4.3 | $ | 49.6 | $ | 28.3 | $ | 0.4 | $ | 0.4 | $ | 135.7 | $ | 93.8 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation | 34.5 | 25.9 | 19.3 | 19.6 | 17.7 | 10.3 | 6.3 | 6.7 | 77.8 | 62.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-Based Compensation Expense (c) |
18.6 | 4.1 | 4.8 | 3.9 | 11.6 | 2.7 | 1.2 | 0.5 | 36.2 | 11.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Income, Net | 1.6 | 0.9 | 1.3 | 1.2 | 0.9 | 0.4 | 0.4 | 0.3 | 4.2 | 2.8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 286.1 | $ | 223.4 | $ | 150.2 | $ | 220.0 | $ | 166.2 | $ | 84.6 | $ | 18.9 | $ | 33.0 | $ | 621.4 | $ | 561.0 | ||||||||||||||||||||||||||||||||||||||||||
GAAP Operating Margin % | 5.9% | 13.7% | 11.3% | 16.4% | 6.4% | 9.1% | 2.1% | 9.2% | 7.4% | 13.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted Operating Margin % | 13.5% | 15.7% | 13.0% | 16.4% | 12.8% | 11.3% | 3.9% | 9.3% | 12.3% | 14.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA Margin % | 25.7% | 26.6% | 16.2% | 18.9% | 24.6% | 22.4% | 6.9% | 12.3% | 20.8% | 21.2% |
(a) | For 2023, 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. For 2022, primarily relates to legal and professional service costs associated with the merger with the Rexnord PMC business and acquisition of the Arrowhead business. | ||||
(b) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||||
(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 | Six Months Ended | |||||||||||||||||||||||||
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
|||||||||||||||||||||||
Net Income | $ | 33.2 | $ | 143.2 | $ | 27.7 | $ | 270.3 | ||||||||||||||||||
Plus: Income Taxes | 9.9 | 40.6 | 22.2 | 76.8 | ||||||||||||||||||||||
Plus: Interest Expense | 116.4 | 13.4 | 211.8 | 22.4 | ||||||||||||||||||||||
Less: Interest Income | (5.1) | (0.8) | (37.0) | (1.9) | ||||||||||||||||||||||
Plus: Depreciation | 47.6 | 31.9 | 77.8 | 62.5 | ||||||||||||||||||||||
Plus: Amortization | 89.4 | 46.5 | 135.7 | 93.8 | ||||||||||||||||||||||
EBITDA* | 291.4 | 274.8 | 438.2 | 523.9 | ||||||||||||||||||||||
Plus: Transaction and Related Costs (a) |
11.3 | 1.3 | 78.9 | 4.3 | ||||||||||||||||||||||
Plus: Inventory Step Up | 44.1 | 6.0 | 44.1 | 9.0 | ||||||||||||||||||||||
Plus: Share-Based Compensation Expense (c) |
14.5 | 4.9 | 36.2 | 11.2 | ||||||||||||||||||||||
Plus: Restructuring and Related Costs (b) |
16.0 | (1.1) | 22.2 | 15.9 | ||||||||||||||||||||||
Plus: Impairments and Exit Related Costs | 2.4 | — | 2.4 | — | ||||||||||||||||||||||
Less: Gain on Sale of Assets | — | (2.6) | (0.6) | (3.3) | ||||||||||||||||||||||
Adjusted EBITDA | $ | 379.7 | $ | 283.3 | $ | 621.4 | $ | 561.0 |
(a) | For 2023, 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. For 2022, primarily relates to legal and professional service costs associated with the merger with the Rexnord PMC business and acquisition of the Arrowhead business. | ||||
(b) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||||
(c) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. |
DEBT TO EBITDA | Last Twelve Months | |||||||||||||
Jun 30, 2023 | ||||||||||||||
Proforma Net Income (d) |
$ | 120.7 | ||||||||||||
Plus: Income Taxes | 26.9 | |||||||||||||
Plus: Interest Expense | 479.1 | |||||||||||||
Less: Interest Income | (11.1) | |||||||||||||
Plus: Depreciation | 186.6 | |||||||||||||
Plus: Amortization | 347.3 | |||||||||||||
Proforma EBITDA* | $ | 1,149.5 | ||||||||||||
Plus: Transaction and Related Costs (a) |
111.1 | |||||||||||||
Plus: Restructuring and Related Costs (b) |
72.3 | |||||||||||||
Plus: Share-Based Compensation Expense (c) |
58.2 | |||||||||||||
Plus: Inventory Step Up | 40.6 | |||||||||||||
Plus: Impairments and Exit Related Costs | 8.2 | |||||||||||||
Less: Gain on Sale of Assets | (0.6) | |||||||||||||
Proforma Adjusted EBITDA* | $ | 1,439.3 | ||||||||||||
Altra Synergies Expected to be Realized Within 24 Months | 120.0 | |||||||||||||
Normalized Adjusted EBITDA | $ | 1,559.3 | ||||||||||||
Current Maturities of Long-Term Debt | $ | 72.6 | ||||||||||||
Long-Term Debt | 6,609.7 | |||||||||||||
Total Gross Debt | $ | 6,682.3 | ||||||||||||
Cash | (659.6) | |||||||||||||
Net Debt | $ | 6,022.7 | ||||||||||||
Gross Debt/Normalized Adjusted EBITDA | 4.29 | |||||||||||||
Net Debt/Normalized Adjusted EBITDA | 3.86 |
(a) | For 2023, 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. For 2022, primarily relates to legal and professional service costs associated with the merger with the Rexnord PMC business and acquisition of the Arrowhead business. | ||||
(b) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||||
(c) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. | ||||
(d) | Includes Altra results. |
FREE CASH FLOW | Three Months Ended | Six Months Ended | ||||||||||||||||||||||||
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
|||||||||||||||||||||||
Net Cash Provided by Operating Activities | $ | 221.1 | $ | 110.8 | $ | 327.3 | $ | 104.9 | ||||||||||||||||||
Payments for Certain Acquisition Costs (Net of Tax of $11.4 Million) (a) |
— | — | 86.9 | — | ||||||||||||||||||||||
Adjusted Cash Flows from Operations* | 221.1 | 110.8 | 414.2 | 104.9 | ||||||||||||||||||||||
Additions to Property Plant and Equipment | (44.8) | (19.2) | (63.5) | (32.6) | ||||||||||||||||||||||
Free Cash Flow | $ | 176.3 | $ | 91.6 | $ | 350.7 | $ | 72.3 | ||||||||||||||||||
GAAP Net Income Attributable to Regal Rexnord Corporation | $ | 32.1 | $ | 142.0 | $ | 26.2 | $ | 267.6 | ||||||||||||||||||
Certain Acquisition Costs (Net of Tax of $5.9 Million) (b) |
— | — | 32.3 | — | ||||||||||||||||||||||
Write-Off of Bridge Facility Costs (Net of Tax of $4.1 Million) | — | — | 13.0 | — | ||||||||||||||||||||||
Impairments (Net of Tax of $0.6 Million) | 1.8 | — | 1.8 | — | ||||||||||||||||||||||
Adjusted Net Income Attributable to Regal Rexnord Corporation* | $ | 33.9 | $ | 142.0 | $ | 73.3 | $ | 267.6 | ||||||||||||||||||
Free Cash Flow as a Percentage of Adjusted Net Income Attributable to Regal Rexnord Corporation* | 520.1 | % | 64.5 | % | 478.4 | % | 27.0 | % | ||||||||||||||||||
(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 | Six Months Ended | |||||||||||||||||||||
Jun 30, 2023 |
Jun 30, 2022 |
Jun 30, 2023 |
Jun 30, 2022 |
||||||||||||||||||||
Income before Taxes | $ | 43.1 | $ | 183.8 | $ | 49.9 | $ | 347.1 | |||||||||||||||
Provision for Income Taxes | 9.9 | 40.6 | 22.2 | 76.8 | |||||||||||||||||||
Effective Tax Rate | 22.9 | % | 22.1 | % | 44.5 | % | 22.1 | % | |||||||||||||||
Income before Taxes | $ | 43.1 | $ | 183.8 | $ | 49.9 | $ | 347.1 | |||||||||||||||
Intangible Amortization | 89.4 | 46.5 | 135.7 | 93.8 | |||||||||||||||||||
Transaction and Related Costs (a) |
12.4 | 1.3 | 118.2 | 4.3 | |||||||||||||||||||
Inventory Step Up | 44.1 | 6.0 | 44.1 | 9.0 | |||||||||||||||||||
Share-Based Compensation Expense (c) |
14.5 | 4.9 | 36.2 | 11.2 | |||||||||||||||||||
Restructuring and Related Costs (b) |
16.0 | (1.1) | 22.2 | 15.9 | |||||||||||||||||||
Impairments and Exit Related Costs | 2.4 | — | 2.4 | — | |||||||||||||||||||
Gain on Sales of Assets | — | (2.6) | (0.6) | (3.3) | |||||||||||||||||||
Adjusted Income before Taxes* | $ | 221.9 | $ | 238.8 | $ | 408.1 | $ | 478.0 | |||||||||||||||
Provision for Income Taxes | $ | 9.9 | $ | 40.6 | $ | 22.2 | $ | 76.8 | |||||||||||||||
Tax Effect of Intangible Amortization | 21.6 | 11.2 | 33.0 | 23.0 | |||||||||||||||||||
Tax Effect of Transaction and Related Costs | 1.5 | 0.3 | 19.8 | 1.0 | |||||||||||||||||||
Tax Effect of Inventory Step Up | 10.6 | 1.5 | 10.6 | 2.1 | |||||||||||||||||||
Tax Effect of Share-Based Compensation Expense | 2.5 | (0.7) | 3.7 | 1.5 | |||||||||||||||||||
Tax Effect from Restructuring and Related Costs | 4.3 | (0.1) | 5.9 | 4.0 | |||||||||||||||||||
Tax Effect from Impairments and Exit Related Costs | 0.6 | — | 0.6 | — | |||||||||||||||||||
Tax Effect of Gain on Sales of Assets | — | (0.6) | (0.1) | (0.8) | |||||||||||||||||||
Discrete Tax Items | (0.3) | — | (6.8) | — | |||||||||||||||||||
Adjusted Provision for Income Taxes* | $ | 50.7 | $ | 52.2 | $ | 88.9 | $ | 107.6 | |||||||||||||||
Adjusted Effective Tax Rate* | 22.8 | % | 21.9 | % | 21.8 | % | 22.5 | % |
(a) | For 2023, primarily relates to (1) legal, professional service, severance, certain other employee compensation and financing costs and incremental net interest expense on new debt associated with the Altra Transaction and (2) legal and professional service costs associated with the strategic review of the Industrial Systems operating segment. For 2022, primarily relates to legal and professional service costs associated with the merger with the Rexnord PMC business and acquisition of the Arrowhead business. | ||||
(b) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. | ||||
(c) | Includes the impact related to the accelerated vesting of awards for certain former Altra employees in the first quarter 2023. |
ORGANIC SALES GROWTH | Three Months Ended | |||||||||||||||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||
Net Sales Three Months Ended Jun 30, 2023 | $ | 698.7 | $ | 460.1 | $ | 473.1 | $ | 136.7 | $ | 1,768.6 | ||||||||||||||||||||||
Net Sales from Businesses Acquired | (284.1) | — | (267.3) | — | (551.4) | |||||||||||||||||||||||||||
Impact from Foreign Currency Exchange Rates | 1.5 | 3.3 | 1.6 | 2.7 | 9.1 | |||||||||||||||||||||||||||
Organic Sales Three Months Ended Jun 30, 2023 | $ | 416.1 | $ | 463.4 | $ | 207.4 | $ | 139.4 | $ | 1,226.3 | ||||||||||||||||||||||
Net Sales Three Months Ended Jun 30, 2022 | $ | 422.1 | $ | 595.4 | $ | 194.1 | $ | 137.8 | $ | 1,349.4 | ||||||||||||||||||||||
Adjusted Net Sales Three Months Ended Jun 30, 2022 | $ | 422.1 | $ | 595.4 | $ | 194.1 | $ | 137.8 | $ | 1,349.4 | ||||||||||||||||||||||
Three Months Ended Jun 30, 2023 Organic Sales Growth % | (1.4) | % | (22.2) | % | 6.9 | % | 1.2 | % | (9.1) | % | ||||||||||||||||||||||
Three Months Ended Jun 30, 2023 Net Sales Growth % | 65.5 | % | (22.7) | % | 143.7 | % | (0.8) | % | 31.1 | % | ||||||||||||||||||||||
ORGANIC SALES GROWTH | Six Months Ended | |||||||||||||||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||
Net Sales Six Months Ended Jun 30, 2023 | $ | 1,113.1 | $ | 929.6 | $ | 676.3 | $ | 273.7 | $ | 2,992.7 | ||||||||||||||||||||||
Net Sales from Businesses Acquired | (284.1) | — | (267.3) | — | (551.4) | |||||||||||||||||||||||||||
Impact from Foreign Currency Exchange Rates | 8.9 | 10.9 | 4.2 | 6.9 | 30.9 | |||||||||||||||||||||||||||
Organic Sales Six Months Ended Jun 30, 2023 | $ | 837.9 | $ | 940.5 | $ | 413.2 | $ | 280.6 | $ | 2,472.2 | ||||||||||||||||||||||
Net Sales Six Months Ended Jun 30, 2022 | $ | 838.4 | $ | 1,162.6 | $ | 378.4 | $ | 268.5 | $ | 2,647.9 | ||||||||||||||||||||||
Adjusted Net Sales Six Months Ended Jun 30, 2022 | $ | 838.4 | $ | 1,162.6 | $ | 378.4 | $ | 268.5 | $ | 2,647.9 | ||||||||||||||||||||||
Six Months Ended Jun 30, 2023 Organic Sales Growth % | (0.1) | % | (19.1) | % | 9.2 | % | 4.5 | % | (6.6) | % | ||||||||||||||||||||||
Six Months Ended Jun 30, 2023 Net Sales Growth % | 32.8 | % | (20.0) | % | 78.7 | % | 1.9 | % | 13.0 | % |
PRO FORMA ORGANIC SALES GROWTH (INCLUDING ALTRA) | Three Months Ended | |||||||||||||||||||||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||||||||
Net Sales Three Months Ended Jun 30, 2023 | $ | 698.7 | $ | 460.1 | $ | 473.1 | $ | 136.7 | $ | 1,768.6 | ||||||||||||||||||||||||||||
Impact from Foreign Currency Exchange Rates | 2.0 | 3.3 | 5.0 | 2.7 | 13.0 | |||||||||||||||||||||||||||||||||
Pro Forma Organic Sales Three Months Ended Jun 30, 2023 | $ | 700.7 | $ | 463.4 | $ | 478.1 | $ | 139.4 | $ | 1,781.6 | ||||||||||||||||||||||||||||
Net Sales Three Months Ended Jun 30, 2022 | $ | 422.1 | $ | 595.4 | $ | 194.1 | $ | 137.8 | $ | 1,349.4 | ||||||||||||||||||||||||||||
Net Sales from Businesses Acquired | 252.9 | — | 245.2 | — | 498.1 | |||||||||||||||||||||||||||||||||
Pro Forma Adjusted Net Sales Three Months Ended Jun 30, 2022 | $ | 675.0 | $ | 595.4 | $ | 439.3 | $ | 137.8 | $ | 1,847.5 | ||||||||||||||||||||||||||||
Three Months Ended Jun 30, 2023 Pro Forma Organic Sales Growth % | 0.6 | % | (a) | (22.2) | % | 4.0 | % | (a) | 1.2 | % | (5.7) | % | (a) | |||||||||||||||||||||||||
Three Months Ended Jun 30, 2023 Pro Forma Net Sales Growth % | 0.3 | % | (b) | (22.7) | % | 2.9 | % | (b) | (0.8) | % | (6.4) | % | (b) | |||||||||||||||||||||||||
(a) | Amounts adjusted to reflect pro forma organic sales growth adjusted for an immaterial amount of Altra revenue from the acquisition date to March 31, 2023, which was reflected in the Company's results for the quarter ended June 30, 2023. | |||||||||||||||||||||||||||||||||||||
(b) | Amounts adjusted to reflect pro forma net sales growth adjusted for an immaterial amount of Altra revenue from the acquisition date to March 31, 2023, which was reflected in the Company's results for the quarter ended June 30, 2023. | |||||||||||||||||||||||||||||||||||||
PRO FORMA ORGANIC SALES GROWTH (INCLUDING ALTRA) | Six Months Ended | |||||||||||||||||||||||||||||||||||||
June 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||||||||
Net Sales Six Months Ended Jun 30, 2023 | $ | 1,113.1 | $ | 929.6 | $ | 676.3 | $ | 273.7 | $ | 2,992.7 | ||||||||||||||||||||||||||||
Net Sales from Businesses Acquired | 234.4 | — | 216.7 | — | 451.1 | |||||||||||||||||||||||||||||||||
Impact from Foreign Currency Exchange Rates | 15.2 | 10.9 | 14.5 | 6.9 | 47.5 | |||||||||||||||||||||||||||||||||
Pro Forma Organic Sales Six Months Ended Jun 30, 2023 | $ | 1,362.7 | $ | 940.5 | $ | 907.5 | $ | 280.6 | $ | 3,491.3 | ||||||||||||||||||||||||||||
Net Sales Six Months Ended Jun 30, 2022 | $ | 838.4 | $ | 1,162.6 | $ | 378.4 | $ | 268.5 | $ | 2,647.9 | ||||||||||||||||||||||||||||
Net Sales from Businesses Acquired (a) |
504.8 | — | 463.6 | — | 968.4 | |||||||||||||||||||||||||||||||||
Pro Forma Adjusted Net Sales Six Months Ended Jun 30, 2022 | $ | 1,343.2 | $ | 1,162.6 | $ | 842.0 | $ | 268.5 | $ | 3,616.3 | ||||||||||||||||||||||||||||
Six Months Ended Jun 30, 2023 Pro Forma Organic Sales Growth | 1.5 | % | (b) | (19.1) | % | 7.8 | % | (b) | 4.5 | % | (3.5) | % | (b) | |||||||||||||||||||||||||
Six Months Ended Jun 30, 2023 Pro Forma Net Sales Growth % | 0.3 | % | (c) | (20.0) | % | 6.1 | % | (c) | 1.9 | % | (4.8) | % | (c) | |||||||||||||||||||||||||
(a) | Excludes the revenues from Altra's Jacobs Vehicle Systems business, which was sold in April 2022. | |||||||||||||||||||||||||||||||||||||
(b) | Amounts adjusted to reflect pro forma organic sales growth. | |||||||||||||||||||||||||||||||||||||
(c) | Amounts adjusted to reflect pro forma net sales growth. |