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 | Nine Months Ended | |||||||||||||||||||||||||
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
|||||||||||||||||||||||
Net Sales | $ | 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) | ||||||||||||||
Sep 30, 2023 | Dec 31, 2022 | |||||||||||||
ASSETS | ||||||||||||||
Current Assets: | ||||||||||||||
Cash and Cash Equivalents | $ | 540.6 | $ | 688.5 | ||||||||||
Trade Receivables, Less Allowances
of $36.9 million in 2023 and $30.9 million in 2022
|
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 | |||||||||||||||||||||||||
Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | |||||||||||||||||||||||
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 Liabilities (Net of Acquisitions and Divestitures) to Net Cash Provided by Operating Activities: | ||||||||||||||||||||||||||
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) | ||||||||||||||||||||||
Net Cash Used in Investing Activities | (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) | ||||||||||||||||||||||
Net Cash (Used In) Provided by Financing Activities | (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 $58.2 Million cash and cash equivalents included in Assets Held for Sale. | ||||||||||||||||||||||||||
SEGMENT INFORMATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaudited | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | $ | 640.7 | $ | 415.6 | $ | 461.3 | $ | 569.1 | $ | 419.8 | $ | 192.6 | $ | 128.0 | $ | 148.0 | $ | 1,649.8 | $ | 1,325.3 | ||||||||||||||||||||||||||||||||||||||||||
Adjusted Net Sales | $ | 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 Net Sales: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Sales | $ | 1,753.8 | $ | 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 Net Sales | $ | 1,753.8 | $ | 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 Net Sales: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
|||||||||||||||||||||||
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 charges. Includes $7.5 Million of accelerated depreciation for the three and nine months ended September 2023. | ||||
(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 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. | ||||
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 charges. Includes the impact of accelerated depreciation. | ||||
(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 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. | ||||
Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ADJUSTED EBITDA | Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Millions) | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
GAAP Income (Loss) from Operations | $ | 39.4 | $ | 71.9 | $ | 65.0 | $ | 70.9 | $ | 43.1 | $ | 19.3 | $ | (167.9) | $ | 11.8 | $ | (20.4) | $ | 173.9 | ||||||||||||||||||||||||||||||||||||||||||
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 | $ | 196.1 | ||||||||||||||||||||||||||||||||||||||||||
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 | $ | 119.0 | $ | 90.7 | $ | 94.3 | $ | 100.4 | $ | 46.4 | $ | 9.2 | $ | 17.6 | $ | 339.2 | $ | 277.3 | ||||||||||||||||||||||||||||||||||||||||||
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% |
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. Includes $7.5 Million of accelerated depreciation in 2023. | ||||
(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 Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in Millions) | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | Sep 30, 2023 | Sep 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
GAAP Income (Loss) from Operations | $ | 105.5 | $ | 187.0 | $ | 170.2 | $ | 261.3 | $ | 86.5 | $ | 53.8 | $ | (162.1) | $ | 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 Gain on Sale of Assets | — | (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 | $ | 206.5 | $ | 195.8 | $ | 270.7 | $ | 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 | $ | 342.4 | $ | 240.9 | $ | 314.3 | $ | 266.6 | $ | 131.0 | $ | 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. Includes $7.5 Million of accelerated depreciation in 2023. | ||||
(b) | 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. | ||||
(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 | |||||||||||||||||||||||||
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
|||||||||||||||||||||||
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. Includes $7.5 Million of accelerated depreciation for the three and nine months ended September 2023. | ||||
(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) 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. |
DEBT TO EBITDA | Last Twelve Months | |||||||||||||
Sep 30, 2023 | ||||||||||||||
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 charges. Includes $7.5 Million of accelerated depreciation in 2023. | ||||
(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 (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. | ||||
(e) | This amount includes $58.2 Million cash and cash equivalents included in Assets Held for Sale. |
FREE CASH FLOW | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
|||||||||||||||||||||||
Net Cash Provided by Operating Activities | $ | 186.7 | $ | 133.1 | $ | 514.0 | $ | 238.0 | ||||||||||||||||||
Payments for Certain Acquisition Costs (Net of Tax of $11.4 Million) (a) |
— | — | 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 $5.9 Million) (b) |
— | — | 32.3 | — | ||||||||||||||||||||||
Write-Off of Bridge Facility Costs (Net of Tax of $4.1 Million) | — | — | 13.0 | — | ||||||||||||||||||||||
Loss on Assets Held for Sale (Zero Tax Impact) | 112.7 | — | 112.7 | — | ||||||||||||||||||||||
Impairments (Net of Tax of $0.9 Million and $1.5 Million, respectively) | 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 Attributable to Regal Rexnord Corporation* | 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 | |||||||||||||||||||||
Sep 30, 2023 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
||||||||||||||||||||
(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 $7.5 Million of accelerated depreciation for the three and nine months ended September 2023. | ||||
(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 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. |
ORGANIC SALES GROWTH | Three Months Ended | |||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||
Net Sales Three Months Ended Sep 30, 2023 | $ | 640.7 | $ | 461.3 | $ | 419.8 | $ | 128.0 | $ | 1,649.8 | ||||||||||||||||||||||
Net Sales from Businesses Acquired | (245.5) | — | (216.6) | — | (462.1) | |||||||||||||||||||||||||||
Impact from Foreign Currency Exchange Rates | (5.5) | (0.7) | — | 0.5 | (5.7) | |||||||||||||||||||||||||||
Organic Sales Three Months Ended Sep 30, 2023 | $ | 389.7 | $ | 460.6 | $ | 203.2 | $ | 128.5 | $ | 1,182.0 | ||||||||||||||||||||||
Net Sales Three Months Ended Sep 30, 2022 | $ | 415.6 | $ | 569.1 | $ | 192.6 | $ | 148.0 | $ | 1,325.3 | ||||||||||||||||||||||
Adjusted Net Sales Three Months Ended Sep 30, 2022 | $ | 415.6 | $ | 569.1 | $ | 192.6 | $ | 148.0 | $ | 1,325.3 | ||||||||||||||||||||||
Three Months Ended Sep 30, 2023 Organic Sales Growth % | (6.2) | % | (19.1) | % | 5.5 | % | (13.2) | % | (10.8) | % | ||||||||||||||||||||||
Three Months Ended Sep 30, 2023 Net Sales Growth % | 54.2 | % | (18.9) | % | 118.0 | % | (13.5) | % | 24.5 | % | ||||||||||||||||||||||
ORGANIC SALES GROWTH | Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||
Net Sales Nine Months Ended Sep 30, 2023 | $ | 1,753.8 | $ | 1,390.9 | $ | 1,096.1 | $ | 401.7 | $ | 4,642.5 | ||||||||||||||||||||||
Net Sales from Businesses Acquired | (529.6) | — | (483.9) | — | (1,013.5) | |||||||||||||||||||||||||||
Impact from Foreign Currency Exchange Rates | 3.4 | 10.2 | 4.2 | 7.4 | 25.2 | |||||||||||||||||||||||||||
Organic Sales Nine Months Ended Sep 30, 2023 | $ | 1,227.6 | $ | 1,401.1 | $ | 616.4 | $ | 409.1 | $ | 3,654.2 | ||||||||||||||||||||||
Net Sales Nine Months Ended Sep 30, 2022 | $ | 1,254.0 | $ | 1,731.7 | $ | 571.0 | $ | 416.5 | $ | 3,973.2 | ||||||||||||||||||||||
Adjusted Net Sales Nine Months Ended Sep 30, 2022 | $ | 1,254.0 | $ | 1,731.7 | $ | 571.0 | $ | 416.5 | $ | 3,973.2 | ||||||||||||||||||||||
Nine Months Ended Sep 30, 2023 Organic Sales Growth % | (2.1) | % | (19.1) | % | 8.0 | % | (1.8) | % | (8.0) | % | ||||||||||||||||||||||
Nine Months Ended Sep 30, 2023 Net Sales Growth % | 39.9 | % | (19.7) | % | 92.0 | % | (3.6) | % | 16.8 | % |
PRO FORMA ORGANIC SALES GROWTH (INCLUDING ALTRA) | Three Months Ended | |||||||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||||||||
Net Sales Three Months Ended Sep 30, 2023 | $ | 640.7 | $ | 461.3 | $ | 419.8 | $ | 128.0 | $ | 1,649.8 | ||||||||||||||||||||||||||||
Impact from Foreign Currency Exchange Rates | (11.1) | (0.7) | 0.4 | 0.4 | (11.0) | |||||||||||||||||||||||||||||||||
Pro Forma Organic Sales Three Months Ended Sep 30, 2023 | $ | 629.6 | $ | 460.6 | $ | 420.2 | $ | 128.4 | $ | 1,638.8 | ||||||||||||||||||||||||||||
Net Sales Three Months Ended Sep 30, 2022 | $ | 415.6 | $ | 569.1 | $ | 192.6 | $ | 148.0 | $ | 1,325.3 | ||||||||||||||||||||||||||||
Net Sales from Businesses Acquired | 238.1 | — | 228.2 | — | 466.3 | |||||||||||||||||||||||||||||||||
Pro Forma Adjusted Net Sales Three Months Ended Sep 30, 2022 | $ | 653.7 | $ | 569.1 | $ | 420.8 | $ | 148.0 | $ | 1,791.6 | ||||||||||||||||||||||||||||
Three Months Ended Sep 30, 2023 Pro Forma Organic Sales Growth % | (3.7) | % | (a) | (19.1) | % | (0.1) | % | (a) | (13.2) | % | (8.5) | % | (a) | |||||||||||||||||||||||||
Three Months Ended Sep 30, 2023 Pro Forma Net Sales Growth % | (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 GROWTH (INCLUDING ALTRA) | Nine Months Ended | |||||||||||||||||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||||||||||||||||||||
Industrial Powertrain Solutions | Power Efficiency Solutions | Automation & Motion Control | Industrial Systems | Total Regal Rexnord | ||||||||||||||||||||||||||||||||||
Net Sales Nine Months Ended Sep 30, 2023 | $ | 1,753.8 | $ | 1,390.9 | $ | 1,096.1 | $ | 401.7 | $ | 4,642.5 | ||||||||||||||||||||||||||||
Net Sales from Businesses Acquired | 234.4 | — | 216.7 | — | 451.1 | |||||||||||||||||||||||||||||||||
Impact from Foreign Currency Exchange Rates | 4.1 | 10.2 | 14.9 | 7.3 | 36.5 | |||||||||||||||||||||||||||||||||
Pro Forma Organic Sales Nine Months Ended Sep 30, 2023 | $ | 1,992.3 | $ | 1,401.1 | $ | 1,327.7 | $ | 409.0 | $ | 5,130.1 | ||||||||||||||||||||||||||||
Net Sales Nine Months Ended Sep 30, 2022 | $ | 1,254.0 | $ | 1,731.7 | $ | 571.0 | $ | 416.5 | $ | 3,973.2 | ||||||||||||||||||||||||||||
Net Sales from Businesses Acquired (a) |
742.9 | — | 691.8 | — | 1,434.7 | |||||||||||||||||||||||||||||||||
Pro Forma Adjusted Net Sales Nine Months Ended Sep 30, 2022 | $ | 1,996.9 | $ | 1,731.7 | $ | 1,262.8 | $ | 416.5 | $ | 5,407.9 | ||||||||||||||||||||||||||||
Nine Months Ended Sep 30, 2023 Pro Forma Organic Sales Growth | (0.2) | % | (b) | (19.1) | % | 5.1 | % | (b) | (1.8) | % | (5.1) | % | (b) | |||||||||||||||||||||||||
Nine Months Ended Sep 30, 2023 Pro Forma Net Sales Growth % | (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 April 2022. | |||||||||||||||||||||||||||||||||||||
(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 Ended | ||||||||
Sep 30, 2022 | ||||||||
Pro Forma Net Sales | $ | 1,791.6 | ||||||
Pro Forma Adjusted Net Sales | $ | 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 | % |