Call scheduled for Thursday, May 18, 2017 at 8:00 a.m. Eastern Time
MILWAUKEE--(BUSINESS WIRE)--May 17, 2017--
Rexnord Corporation (NYSE:RXN)
Fourth Quarter Highlights
-
Net sales were $504 million and up 2% year over year. Core sales(1)
were flat, excluding a 2% impact from the Rodney Hunt Fontaine (“RHF”)
product line exit. Acquisitions contributed 4% to net sales.
-
Diluted EPS was $0.21, compared with $0.00 in the prior year.
-
Net income(2) was $22 million.
-
Adjusted EPS(1) was $0.35, compared with $0.37 in the prior
year.
-
Adjusted EBITDA(1) was $98 million, or 19.5% of net sales.
-
Net debt(1) leverage ratio reduced to 3.1x.
Fiscal 2017 Highlights
-
Net sales were $1.918 billion for fiscal 2017 and essentially flat
year over year.
-
Diluted earnings per share was $0.64, compared with $0.66 in the prior
year.
-
Net income(2) was $67 million.
-
Adjusted EPS(1) was $1.32, compared with $1.47 in the prior
year.
-
Adjusted EBITDA(1) of $347 million, or 18.1% of net sales.
-
Free cash flow(1) was $141 million.
Todd A. Adams, President and Chief Executive Officer, commented, “Our
fourth quarter results were in line with our expectations and concluded
an important year of strategic progress for Rexnord. We delivered
another year of free cash flow conversion above 100% in our fiscal 2017,
made substantial progress toward completion of our Supply Chain
Optimization and Footprint Repositioning initiatives, developed growing
momentum in our organic growth and commercial excellence initiatives,
expanded our competitive position in food and beverage end markets with
the successful Cambridge acquisition, and significantly reduced our
financial leverage. Looking into our fiscal 2018, we are excited about
our expanding pipeline of innovation, the expected realization of
targeted cost savings and expanding free cash flow, and Rexnord’s
prospects for enhanced core growth and shareholder value creation.”
“Our Process & Motion Control platform delivered improved results, both
year over year and sequentially as core growth moved to flat versus down
six percent in our fiscal 2017 third quarter. Stronger order activity
was reflected in a book-to-bill ratio above 1.0x as we continue to
experience improving demand from OEMs and end users and stable demand in
our industrial distribution channels. As we move into the new fiscal
year, we remain focused on leveraging the Rexnord Business System
(“RBS”) to bring innovative new products to market, to execute against
our compelling growth opportunities in consumer driven end markets, and
to leverage our leaner cost structure as core growth turns positive in
fiscal 2018.”
(1) Refer to "Non-GAAP Measures" for a definition of this
non-GAAP metric, as well as the accompanying reconciliations to GAAP.
(2) Net Income reflects net income attributable to Rexnord
common stockholders.
"In our Water Management platform, our results were again paced by solid
core growth in our nonresidential construction end markets. That growth
was offset by the timing of project shipments in water infrastructure
end markets, where our book-to-bill ratio exceeded 1.1x in the fourth
quarter and our order backlog has increased year over year. As we look
forward, we expect to generate positive core growth in our fiscal 2018
and deliver improved profitability through our RBS-directed continuous
improvement initiatives.”
Fiscal 2018 Outlook
Adams continued, “Our initial outlook for fiscal 2018 is based on the
assumption of low single-digit core growth for the full year. We also
expect to deliver the savings from our cost reduction programs and solid
operating leverage on our sales growth, partially offset by growth
investments and some incremental incentive compensation. We expect our
GAAP net income(2) to be in a range of $87 million to $107
million, our Adjusted EBITDA(1) to be in a range of $365
million to $385 million, and our free cash flow to exceed net income.
Fourth Quarter Fiscal 2017 Segment Highlights
Process & Motion Control
Process & Motion Control ("PMC") net sales increased 7% year over year
to $314 million in the fourth quarter of fiscal 2017. The Cambridge
acquisition contributed 7% to growth, and PMC core growth was flat year
over year. Core growth in our consumer-facing and aerospace end markets
was offset by lower sales in our process industry end markets.
PMC income from operations for the fourth quarter of fiscal 2017 was $44
million or 13.9% of net sales. Income from operations as a percentage of
net sales decreased year over year by 30 basis points primarily due to
higher costs and accelerated depreciation associated with our Supply
Chain Optimization and Footprint Repositioning program. The impact of
incremental investments in our innovation and market expansion
initiatives was balanced by our RBS-led productivity gains.
PMC Adjusted EBITDA(1) in the fourth quarter was $70 million
and Adjusted EBITDA as a percentage of sales increased 20 basis points
year over year to 22.3%.
Water Management
Water Management net sales decreased by 4% year over year to $190
million in the fourth quarter of fiscal 2017. Core net sales decreased
1% year over year, which excludes a 3% adverse impact associated with
exiting the RHF product line. Growth in our nonresidential construction
end markets was more than offset by the timing of water infrastructure
project shipments.
Water Management income from operations was $22 million or 11.6% of net
sales for the fourth quarter of fiscal 2017. Operating income as a
percentage of net sales increased year over year primarily as a result
of lower restructuring expenses and the reduced impact from the exit of
RHF. RBS-directed improvements in operating efficiencies also benefited
operating income.
Water Management Adjusted EBITDA(1) in the fourth quarter was
$34 million and Adjusted EBITDA as a percentage of sales increased 40
basis points year over year to 18.0%.
(1) Refer to "Non-GAAP Measures" for a definition of this
non-GAAP metric, as well as the accompanying reconciliations to GAAP.
(2) Our guidance for GAAP net income is based upon the extent
of information available as of the date of this filing regarding events
and conditions that will impact our future operating results for the
periods noted above. Our actual net income may be materially impacted by
events for which information is not available, such as asset
impairments, purchase accounting effects related to future acquisitions,
future restructuring actions, gains (losses) recognized on the disposal
of tangible and intangible assets, gains (losses) on debt
extinguishment, actuarial gains (losses) on our defined benefit plans,
and other gains (losses) related to events or conditions not yet known.
Consequently, we have not included incremental gains or (losses) for
these items in our forward-looking guidance since that information is
not reasonably available.
Non-GAAP Financial Measures
The following non-GAAP financial measures are utilized by management in
comparing our operating performance on a consistent basis. We believe
that these financial measures are appropriate to enhance an overall
understanding of our underlying operating performance trends compared to
historical and prospective periods and our peers. Management also
believes that these measures are useful to investors in their analysis
of our results of operations and provide improved comparability between
fiscal periods as well as insight into the compliance with our debt
covenants. Non-GAAP financial measures should not be considered in
isolation from, or as a substitute for, financial information calculated
in accordance with GAAP. Investors are encouraged to review the
reconciliation of these non-GAAP measures to their most directly
comparable GAAP financial measures. A reconciliation of non-GAAP
financial measures presented above to our GAAP results has been provided
in the financial tables included in this press release.
Core Sales
Core sales excludes the impact of acquisitions (such as the Cambridge
acquisition), divestitures (such as the RHF product line exit) and
foreign currency translation. Management believes that core sales
facilitates easier and more meaningful comparison of our net sales
performance with prior and future periods and to our peers. We exclude
the effect of acquisitions and divestitures because the nature, size and
number of acquisitions and divestitures can vary dramatically from
period to period and between us and our peers, and can also obscure
underlying business trends and make comparisons of long-term performance
difficult. We exclude the effect of foreign currency translation from
this measure because the volatility of currency translation is not under
management's control.
Adjusted Net Income and Adjusted Earnings Per Share
Adjusted net income and adjusted earnings per share (calculated on a
diluted basis) exclude actuarial gains and losses on pension and
postretirement benefit obligations, restructuring and other similar
charges, gains or losses on divestitures, gains or losses on
extinguishment of debt, the impact of acquisition-related fair value
adjustments in connection with purchase accounting, amortization of
intangible assets, and other non-operational, non-cash or non-recurring
losses, net of their income tax impact. The tax rates used to calculate
adjusted net income and adjusted earnings per share are based on a
transaction specific basis. For the purpose of calculating the ultimate
impact of our mandatory convertible preferred stock, we show the impact
to our adjusted earnings per share by excluding the mandatory
convertible preferred stock dividend and using the “if-converted” method
of share dilution. This provides insight into how our diluted shares
will be affected after these preferred shares are converted to common
shares. We believe that adjusted net income and adjusted earnings per
share are useful in assessing our financial performance by excluding
items that are not indicative of our core operating performance or that
may obscure trends useful in evaluating our continuing results of
operations. All references to Net Income and EPS within this earnings
release refer to net income attributable to Rexnord common stockholders
and net income per diluted share attributable to Rexnord common
stockholders, respectively.
EBITDA
EBITDA represents earnings before interest, taxes, depreciation and
amortization. EBITDA is presented because it is an important
supplemental measure of performance and it is frequently used by
analysts, investors and other interested parties in the evaluation of
companies in our industry. EBITDA is also presented and compared by
analysts and investors in evaluating our ability to meet debt service
obligations. Other companies in our industry may calculate EBITDA
differently. EBITDA is not a measurement of financial performance under
GAAP and should not be considered as an alternative to cash flow from
operating activities or as a measure of liquidity or an alternative to
net income as indicators of operating performance or any other measures
of performance derived in accordance with GAAP. Because EBITDA is
calculated before recurring cash charges, including interest expense and
taxes, and is not adjusted for capital expenditures or other recurring
cash requirements of the business, it should not be considered as a
measure of discretionary cash available to invest in the growth of the
business.
Adjusted EBITDA
“Adjusted EBITDA” is the term we use to describe EBITDA as defined and
adjusted in our credit agreement, which is net income, adjusted for the
items summarized in the table below. Adjusted EBITDA is intended to show
our unleveraged, pre-tax operating results and therefore reflects our
financial performance based on operational factors, excluding
non-operational, non-cash or non-recurring losses or gains. In view of
our debt level, it is also provided to aid investors in understanding
our compliance with our debt covenants. Adjusted EBITDA is not a
presentation made in accordance with GAAP, and our use of the term
Adjusted EBITDA varies from others in our industry. This measure should
not be considered as an alternative to net income, income from
operations (as it relates to our two reportable segments, we adjust from
income from operations because “non-operating” expenses such as interest
and income taxes are not allocated to our segments and therefore net
income is not presented at the segment level) or any other performance
measures derived in accordance with GAAP. Adjusted EBITDA has important
limitations as an analytical tool, and you should not consider it in
isolation, or as a substitute for, analysis of our results as reported
under GAAP. For example, Adjusted EBITDA does not reflect: (a) our
capital expenditures, future requirements for capital expenditures or
contractual commitments; (b) changes in, or cash requirements for, our
working capital needs; (c) the significant interest expenses, or the
cash requirements necessary to service interest or principal payments,
on our debt; (d) tax payments that represent a reduction in cash
available to us; (e) any cash requirements for the assets being
depreciated and amortized that may have to be replaced in the future; or
(f) the impact of earnings or charges resulting from matters that we and
the lenders under our credit agreement may not consider indicative of
our ongoing operations. In particular, our definition of Adjusted EBITDA
allows us to add back certain non-cash, non-operating or non-recurring
charges that are deducted in calculating net income, even though these
are expenses that may recur, vary greatly and are difficult to predict
and can represent the effect of long-term strategies as opposed to
short-term results.
In addition, certain of these expenses can represent the reduction of
cash that could be used for other corporate purposes. Further, although
not included in the calculation of Adjusted EBITDA below, the measure
may at times allow us to add estimated cost savings and operating
synergies related to operational changes ranging from acquisitions to
dispositions to restructurings and/or exclude one-time transition
expenditures that we anticipate we will need to incur to realize cost
savings before such savings have occurred. Further, management and
various investors use the ratio of total debt less cash to Adjusted
EBITDA (which includes a full pro-forma last-twelve-month impact of
acquisitions), or "net debt leverage", as a measure of our financial
strength and ability to incur incremental indebtedness when making key
investment decisions and evaluating us against peers.
Free Cash Flow
We define Free Cash Flow as cash flow from operations less capital
expenditures, and we use this metric in analyzing our ability to service
and repay our debt and to forecast future periods. However, this measure
does not represent funds available for investment or other discretionary
uses since it does not deduct cash used to service our debt.
About Rexnord
Headquartered in Milwaukee, Wisconsin, Rexnord is comprised of two
strategic platforms, Process & Motion Control and Water Management, with
approximately 8,000 employees worldwide. The Process & Motion Control
platform designs, manufactures, markets and services specified,
highly-engineered mechanical components used within complex systems. The
Water Management platform designs, procures, manufactures and markets
products that provide and enhance water quality, safety, flow control
and conservation. Additional information about the Company can be found
at www.rexnord.com.
Conference Call Details
Rexnord will hold a conference call on Thursday, May 18, 2017 at 8:00
a.m. Eastern Time to discuss its fiscal 2017 fourth quarter results and
provide a general business update. Rexnord President and CEO, Todd
Adams, and Senior Vice President and CFO, Mark Peterson, will co-host
the call. The conference call can be accessed via telephone as follows:
|
Domestic toll-free #:
|
|
|
888-771-4371
|
|
International toll #:
|
|
|
847-585-4405
|
|
Access Code:
|
|
|
4482 4279
|
|
|
|
|
|
A live webcast of the call will also be available on the Company’s
investor relations website. Please go to the website
(investors.rexnord.com) at least fifteen minutes prior to the start of
the call to register, download and install any necessary audio software.
If you are unable to participate during the live teleconference, a
replay of the conference call will be available from 10:30 a.m. Eastern
Time, May 18, 2017 until 11:59 p.m. Eastern Time, May 25, 2017. To
access the replay, please dial 888-843-7419 (domestic) or 630-652-3042
(international). The passcode for the replay is: 4482 4279#. The replay
will also be available as a webcast on the Company’s investor relations
website.
Cautionary Statement on Forward-Looking Statements
Information in this release may involve outlook, expectations, beliefs,
plans, intentions, strategies or other statements regarding the future,
which are forward-looking statements. These forward-looking statements
involve risks and uncertainties. All forward-looking statements included
in this release are based upon information available to Rexnord
Corporation as of the date of the release, and Rexnord Corporation
assumes no obligation to update any such forward-looking statements. The
statements in this release are not guarantees of future performance, and
actual results could differ materially from current expectations.
Numerous factors could cause or contribute to such differences. Please
refer to "Risk Factors" and "Cautionary Notice Regarding Forward-Looking
Statements" in the Company's Form 10-K for the fiscal year ended
March 31, 2017 as well as the Company's annual, quarterly and current
reports filed on Forms 10-K, 10-Q and 8-K from time to time with the
Securities and Exchange Commission for a further discussion of the
factors and risks associated with the business.
|
|
|
Rexnord Corporation and Subsidiaries
|
|
Consolidated Statements of Operations
|
|
(in Millions, except share and per share amounts) (Unaudited)
|
|
|
|
|
|
Fourth Quarter Ended
|
|
Fiscal Year Ended
|
|
|
|
March 31, 2017
|
|
March 31, 2016
|
|
March 31, 2017
|
|
March 31, 2016
|
|
Net sales
|
|
$
|
503.6
|
|
|
$
|
492.6
|
|
|
$
|
1,918.2
|
|
|
$
|
1,923.8
|
|
|
Cost of sales
|
|
328.0
|
|
|
324.8
|
|
|
1,250.2
|
|
|
1,258.6
|
|
|
Gross profit
|
|
175.6
|
|
|
167.8
|
|
|
668.0
|
|
|
665.2
|
|
|
Selling, general and administrative expenses
|
|
100.1
|
|
|
99.3
|
|
|
413.2
|
|
|
385.7
|
|
|
Restructuring and other similar charges
|
|
9.9
|
|
|
24.2
|
|
|
31.6
|
|
|
34.9
|
|
|
Actuarial (gain) loss on pension and postretirement benefit
obligations
|
|
(2.6
|
)
|
|
12.9
|
|
|
(2.6
|
)
|
|
12.9
|
|
|
Amortization of intangible assets
|
|
8.4
|
|
|
14.3
|
|
|
42.1
|
|
|
57.4
|
|
|
Income from operations
|
|
59.8
|
|
|
17.1
|
|
|
183.7
|
|
|
174.3
|
|
|
Non-operating (expense) income:
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(19.3
|
)
|
|
(23.4
|
)
|
|
(88.7
|
)
|
|
(91.4
|
)
|
|
Loss on the extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(7.8
|
)
|
|
—
|
|
|
Other (expense) income, net
|
|
(1.9
|
)
|
|
5.6
|
|
|
(5.2
|
)
|
|
3.1
|
|
|
Income (loss) from continuing operations before income taxes
|
|
38.6
|
|
|
(0.7
|
)
|
|
82.0
|
|
|
86.0
|
|
|
Provision (benefit) for income taxes
|
|
11.2
|
|
|
(1.5
|
)
|
|
7.9
|
|
|
17.1
|
|
|
Net income from continuing operations
|
|
27.4
|
|
|
0.8
|
|
|
74.1
|
|
|
68.9
|
|
|
Loss from discontinued operations, net of tax
|
|
—
|
|
|
(1.4
|
)
|
|
—
|
|
|
(1.4
|
)
|
|
Net income (loss)
|
|
27.4
|
|
|
(0.6
|
)
|
|
74.1
|
|
|
67.5
|
|
|
Non-controlling interest loss
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.4
|
)
|
|
Net income (loss) attributable to Rexnord
|
|
27.4
|
|
|
(0.4
|
)
|
|
74.1
|
|
|
67.9
|
|
|
Dividends on preferred stock
|
|
(5.8
|
)
|
|
—
|
|
|
(7.3
|
)
|
|
—
|
|
|
Net income (loss) attributable to Rexnord common stockholders
|
|
$
|
21.6
|
|
|
$
|
(0.4
|
)
|
|
$
|
66.8
|
|
|
$
|
67.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share attributable to Rexnord common
stockholders:
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.21
|
|
|
$
|
0.01
|
|
|
$
|
0.65
|
|
|
$
|
0.69
|
|
|
Discontinued operations
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
Net income (loss)
|
|
$
|
0.21
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.65
|
|
|
$
|
0.67
|
|
|
Diluted income (loss) per share attributable to Rexnord common
stockholders:
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.21
|
|
|
$
|
0.01
|
|
|
$
|
0.64
|
|
|
$
|
0.67
|
|
|
Discontinued operations
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
Net income (loss)
|
|
$
|
0.21
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.64
|
|
|
$
|
0.66
|
|
|
Weighted-average number of shares outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
Basic
|
|
103,482
|
|
|
101,248
|
|
|
102,753
|
|
|
100,841
|
|
|
Effect of dilutive stock options
|
|
1,486
|
|
|
1,894
|
|
|
2,031
|
|
|
2,469
|
|
|
Diluted
|
|
104,968
|
|
|
103,142
|
|
|
104,784
|
|
|
103,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rexnord Corporation and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
Fourth Quarter and Fiscal Year
|
|
(in Millions, except share and per share amounts) (Unaudited)
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended
|
|
|
Fiscal Year Ended
|
|
Adjusted EBITDA
|
|
|
March 31, 2017
|
|
March 31, 2016
|
|
|
March 31, 2017
|
|
March 31, 2016
|
|
Net income (loss) attributable to Rexnord common shareholders
|
|
|
$
|
21.6
|
|
|
$
|
(0.4
|
)
|
|
|
$
|
66.8
|
|
|
$
|
67.9
|
|
|
Dividends on preferred stock
|
|
|
5.8
|
|
|
—
|
|
|
|
7.3
|
|
|
—
|
|
|
Non-controlling interest loss
|
|
|
—
|
|
|
(0.2
|
)
|
|
|
—
|
|
|
(0.4
|
)
|
|
Income tax provision (benefit)
|
|
|
11.2
|
|
|
(1.5
|
)
|
|
|
7.9
|
|
|
17.1
|
|
|
Other expense (income), net (1)
|
|
|
1.9
|
|
|
(5.6
|
)
|
|
|
5.2
|
|
|
(3.1
|
)
|
|
Loss on the extinguishment of debt
|
|
|
—
|
|
|
—
|
|
|
|
7.8
|
|
|
—
|
|
|
Loss from discontinued operations, net of tax
|
|
|
—
|
|
|
1.4
|
|
|
|
—
|
|
|
1.4
|
|
|
Interest expense, net
|
|
|
19.3
|
|
|
23.4
|
|
|
|
88.7
|
|
|
91.4
|
|
|
Income from operations
|
|
|
59.8
|
|
|
17.1
|
|
|
|
183.7
|
|
|
174.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
26.3
|
|
|
29.4
|
|
|
|
105.4
|
|
|
115.4
|
|
|
Actuarial (gain) loss on pension and postretirement benefit
obligations
|
|
|
(2.6
|
)
|
|
12.9
|
|
|
|
(2.6
|
)
|
|
12.9
|
|
|
Restructuring and other similar charges
|
|
|
9.9
|
|
|
24.2
|
|
|
|
31.6
|
|
|
34.9
|
|
|
Acquisition-related fair value adjustment
|
|
|
—
|
|
|
—
|
|
|
|
4.3
|
|
|
—
|
|
|
Stock-based compensation expense
|
|
|
3.6
|
|
|
1.7
|
|
|
|
13.4
|
|
|
7.5
|
|
|
Impact of RHF product line exit (2)
|
|
|
2.7
|
|
|
10.2
|
|
|
|
12.2
|
|
|
21.3
|
|
|
Last-in first-out inventory adjustments
|
|
|
(2.1
|
)
|
|
(2.2
|
)
|
|
|
(2.3
|
)
|
|
(0.8
|
)
|
|
Other, net (1)
|
|
|
0.4
|
|
|
—
|
|
|
|
0.8
|
|
|
—
|
|
|
Subtotal of adjustments
|
|
|
38.2
|
|
|
76.2
|
|
|
|
162.8
|
|
|
191.2
|
|
|
Adjusted EBITDA
|
|
|
$
|
98.0
|
|
|
$
|
93.3
|
|
|
|
$
|
346.5
|
|
|
$
|
365.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended
|
|
|
Fiscal Year Ended
|
|
Adjusted Net Income and Earnings Per Share
|
|
|
March 31, 2017
|
|
March 31, 2016
|
|
|
March 31, 2017
|
|
March 31, 2016
|
|
Net income (loss) attributable to Rexnord common shareholders
|
|
|
$
|
21.6
|
|
|
$
|
(0.4
|
)
|
|
|
$
|
66.8
|
|
|
$
|
67.9
|
|
|
Actuarial (gain) loss on pension and postretirement benefit
obligations
|
|
|
(2.6
|
)
|
|
12.9
|
|
|
|
(2.6
|
)
|
|
12.9
|
|
|
Supply chain optimization and footprint repositioning initiatives (3)
|
|
|
4.4
|
|
|
1.0
|
|
|
|
9.6
|
|
|
2.5
|
|
|
Impact of RHF product line exit (2)
|
|
|
2.7
|
|
|
10.7
|
|
|
|
12.7
|
|
|
23.3
|
|
|
Loss from discontinued operations, net of tax
|
|
|
—
|
|
|
1.4
|
|
|
|
—
|
|
|
1.4
|
|
|
Loss on the extinguishment of debt
|
|
|
—
|
|
|
—
|
|
|
|
7.8
|
|
|
—
|
|
|
Restructuring and other similar charges
|
|
|
9.9
|
|
|
24.2
|
|
|
|
31.6
|
|
|
34.9
|
|
|
Acquisition-related fair value adjustment
|
|
|
—
|
|
|
—
|
|
|
|
4.3
|
|
|
—
|
|
|
Amortization of intangible assets
|
|
|
8.4
|
|
|
14.3
|
|
|
|
42.1
|
|
|
57.4
|
|
|
Other, net (1)
|
|
|
2.3
|
|
|
(5.8
|
)
|
|
|
6.0
|
|
|
(3.5
|
)
|
|
Dividends on preferred stock
|
|
|
5.8
|
|
|
—
|
|
|
|
7.3
|
|
|
—
|
|
|
Tax effect on above items
|
|
|
(9.3
|
)
|
|
(20.5
|
)
|
|
|
(39.3
|
)
|
|
(45.2
|
)
|
|
Adjusted net income
|
|
|
$
|
43.2
|
|
|
$
|
37.8
|
|
|
|
$
|
146.3
|
|
|
$
|
151.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted net income (loss) per share attributable to Rexnord
common shareholders
|
|
|
$
|
0.21
|
|
|
$
|
(0.00
|
)
|
|
|
$
|
0.64
|
|
|
$
|
0.66
|
|
|
Adjusted earnings per share - diluted
|
|
|
$
|
0.35
|
|
|
$
|
0.37
|
|
|
|
$
|
1.32
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares outstanding (in thousands)
|
|
|
|
|
GAAP diluted weighted-average shares
|
|
|
104,968
|
|
|
103,142
|
|
|
|
104,784
|
|
|
103,310
|
|
|
Adjustment for assumed conversion of preferred stock into common
stock
|
|
|
18,009
|
|
|
—
|
|
|
|
5,833
|
|
|
—
|
|
|
Adjusted diluted weighted-average shares
|
|
|
122,977
|
|
|
103,142
|
|
|
|
110,617
|
|
|
103,310
|
|
|
(1)
|
|
Includes the impact of foreign currency transactions, sale of
long-lived assets, other miscellaneous expenses and a
non-controlling interest loss. See "Management Discussion and
Analysis of Financial Condition and Results of Operations" in the
Company's Form 10-K for the fiscal year ended March 31, 2017.
|
|
|
|
|
|
(2)
|
|
During fiscal 2016, the Company announced its decision to exit the
RHF flow control gate product line within its Water Management
platform. The operating loss (excluding restructuring and other
similar charges) is not included in Adjusted EBITDA in accordance
with our credit agreement. Further, to enhance comparability between
historical periods, the pre-tax loss of the RHF product line exit
has also been excluded from our Adjusted earnings per share.
|
|
|
|
|
|
(3)
|
|
Represents accelerated depreciation and other non-cash expenses
associated with our strategic supply chain optimization and
footprint repositioning initiatives.
|
|
|
|
|
|
|
|
|
Fourth Quarter Ended
|
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
|
|
|
Process &
|
|
Water
|
|
|
|
|
Process &
|
|
Water
|
|
|
|
Adjusted EBITDA by Segment
|
|
|
Motion Control
|
|
Management
|
|
Corporate
|
|
|
Motion Control
|
|
Management
|
|
Corporate
|
|
Income (loss) from operations
|
|
|
$
|
43.6
|
|
|
$
|
22.0
|
|
|
$
|
(5.8
|
)
|
|
|
$
|
41.7
|
|
|
$
|
(5.3
|
)
|
|
$
|
(19.3
|
)
|
|
Operating margin
|
|
|
13.9
|
%
|
|
11.6
|
%
|
|
|
|
|
14.2
|
%
|
|
(2.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial (gain) loss on pension and postretirement benefit
obligations
|
|
|
—
|
|
|
—
|
|
|
(2.6
|
)
|
|
|
—
|
|
|
—
|
|
|
12.9
|
|
|
Depreciation and amortization
|
|
|
18.1
|
|
|
8.2
|
|
|
—
|
|
|
|
19.6
|
|
|
9.8
|
|
|
—
|
|
|
Restructuring and other similar charges
|
|
|
8.8
|
|
|
1.1
|
|
|
—
|
|
|
|
7.5
|
|
|
16.6
|
|
|
0.1
|
|
|
Stock-based compensation expense
|
|
|
0.6
|
|
|
0.7
|
|
|
2.3
|
|
|
|
0.7
|
|
|
—
|
|
|
1.0
|
|
|
Loss from discontinued operations, net of tax
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
1.4
|
|
|
—
|
|
|
—
|
|
|
Impact of RHF product line exit (1)
|
|
|
—
|
|
|
2.7
|
|
|
—
|
|
|
|
—
|
|
|
10.2
|
|
|
—
|
|
|
Last-in first-out inventory adjustments
|
|
|
(1.2
|
)
|
|
(0.9
|
)
|
|
—
|
|
|
|
(4.5
|
)
|
|
2.3
|
|
|
—
|
|
|
Other, net
|
|
|
0.1
|
|
|
0.3
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Adjusted EBITDA
|
|
|
$
|
70.0
|
|
|
$
|
34.1
|
|
|
$
|
(6.1
|
)
|
|
|
$
|
65.0
|
|
|
$
|
33.6
|
|
|
$
|
(5.3
|
)
|
|
Adjusted EBITDA margin (2)
|
|
|
22.3
|
%
|
|
18.0
|
%
|
|
|
|
|
22.1
|
%
|
|
17.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ended
|
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
|
|
|
Process &
|
|
Water
|
|
|
|
|
Process &
|
|
Water
|
|
|
|
Adjusted EBITDA by Segment
|
|
|
Motion Control
|
|
Management
|
|
Corporate
|
|
|
Motion Control
|
|
Management
|
|
Corporate
|
|
Income (loss) from operations
|
|
|
134.9
|
|
|
85.1
|
|
|
(36.3
|
)
|
|
|
146.8
|
|
|
72.8
|
|
|
(45.3
|
)
|
|
Operating margin
|
|
|
11.9
|
%
|
|
10.9
|
%
|
|
|
|
|
13.3
|
%
|
|
8.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actuarial (gain) loss on pension and postretirement benefit
obligations
|
|
|
—
|
|
|
—
|
|
|
(2.6
|
)
|
|
|
—
|
|
|
—
|
|
|
12.9
|
|
|
Depreciation and amortization
|
|
|
69.9
|
|
|
35.5
|
|
|
—
|
|
|
|
77.3
|
|
|
38.1
|
|
|
—
|
|
|
Restructuring and other similar charges
|
|
|
23.4
|
|
|
8.2
|
|
|
—
|
|
|
|
12.0
|
|
|
22.5
|
|
|
0.4
|
|
|
Acquisition-related fair value adjustment
|
|
|
4.3
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Stock-based compensation expense
|
|
|
3.1
|
|
|
2.1
|
|
|
8.2
|
|
|
|
2.3
|
|
|
1.3
|
|
|
3.9
|
|
|
Loss from discontinued operations, net of tax
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
1.4
|
|
|
—
|
|
|
—
|
|
|
Impact of RHF product line exit (1)
|
|
|
—
|
|
|
12.2
|
|
|
—
|
|
|
|
—
|
|
|
21.3
|
|
|
—
|
|
|
Last-in first-out inventory adjustments
|
|
|
(0.7
|
)
|
|
(1.6
|
)
|
|
—
|
|
|
|
(4.2
|
)
|
|
3.4
|
|
|
—
|
|
|
Other, net
|
|
|
0.5
|
|
|
0.3
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Adjusted EBITDA
|
|
|
$
|
235.4
|
|
|
$
|
141.8
|
|
|
$
|
(30.7
|
)
|
|
|
$
|
234.2
|
|
|
$
|
159.4
|
|
|
$
|
(28.1
|
)
|
|
Adjusted EBITDA margin (2)
|
|
|
20.7
|
%
|
|
18.4
|
%
|
|
|
|
|
21.3
|
%
|
|
20.3
|
%
|
|
|
|
(1)
|
|
During fiscal 2016, the Company announced its decision to exit the
RHF flow control gate product line within its Water Management
platform and its intention to exclude related RHF results from its
forward-looking guidance. The operating loss (excluding
restructuring and other similar charges) is not included in Adjusted
EBITDA in accordance with our credit agreement.
|
|
|
|
|
|
(2)
|
|
Calculation of Adjusted EBITDA margin for our Water Management
platform excludes sales associated with the RHF product line. See
reconciliation included within the supplemental data for additional
details.
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ended
|
|
|
|
|
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Cash provided by operating activities
|
|
|
|
|
|
|
$
|
195.1
|
|
|
|
$
|
219.0
|
|
|
Expenditures for property, plant and equipment
|
|
|
|
|
|
|
(54.5
|
)
|
|
|
(52.1
|
)
|
|
Excess tax benefit on exercise of stock options
|
|
|
|
|
|
|
—
|
|
|
|
4.0
|
|
|
Free cash flow
|
|
|
|
|
|
|
$
|
140.6
|
|
|
|
$
|
170.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2018 Earnings Outlook Reconciliation (1)
|
|
|
Earnings Guidance for
|
|
|
|
|
the Fiscal Year Ending
|
|
|
|
|
March 31, 2018
|
|
Net income attributable to Rexnord common shareholders
|
|
|
$87 million to $107 million
|
|
Dividends on preferred stock
|
|
|
23
|
|
Provision for income taxes
|
|
|
54
|
|
Interest expense, net
|
|
|
85
|
|
Depreciation and amortization
|
|
|
88
|
|
Restructuring and other similar charges
|
|
|
9
|
|
Stock-based compensation expense
|
|
|
19
|
|
Adjusted EBITDA
|
|
|
$365 million to $385 million
|
|
(1)
|
|
Our outlook is based upon the extent of information available as
of the date of this filing regarding events and conditions that
will impact our future operating results for our fiscal year 2018.
Our actual results may be materially impacted by events for which
information is not available, such as asset impairments, purchase
accounting effects related to future acquisitions, future
restructuring actions, gains (losses) recognized on the disposal
of tangible and intangible assets, gains (losses) on debt
extinguishment, actuarial gains (losses) on our defined benefit
plans, and other gains (losses) related to events or conditions
not yet known. Consequently, we have not included incremental
gains or (losses) for these items in our forward-looking guidance
since that information is not reasonably available.
|
|
|
|
Rexnord Corporation and Subsidiaries
|
|
Consolidated Statements of Comprehensive Income
|
|
(in Millions) (Unaudited)
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Net income attributable to Rexnord
|
|
|
$
|
74.1
|
|
|
|
$
|
67.9
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
(12.8
|
)
|
|
|
(10.0
|
)
|
|
Unrealized income (loss) on interest rate derivatives, net of tax
|
|
|
7.4
|
|
|
|
(4.3
|
)
|
|
Change in pension and other postretirement defined benefit plans,
net of tax
|
|
|
7.4
|
|
|
|
5.5
|
|
|
Other comprehensive income (loss), net of tax
|
|
|
2.0
|
|
|
|
(8.8
|
)
|
|
Non-controlling interest loss
|
|
|
—
|
|
|
|
(0.4
|
)
|
|
Total comprehensive income
|
|
|
$
|
76.1
|
|
|
|
$
|
58.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rexnord Corporation and Subsidiaries
|
|
Consolidated Balance Sheets
|
|
(in Millions, except share amounts) (Unaudited)
|
|
|
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
490.1
|
|
|
|
$
|
484.6
|
|
|
Receivables, net
|
|
|
322.9
|
|
|
|
317.6
|
|
|
Inventories
|
|
|
314.9
|
|
|
|
327.2
|
|
|
Other current assets
|
|
|
50.2
|
|
|
|
46.7
|
|
|
Total current assets
|
|
|
1,178.1
|
|
|
|
1,176.1
|
|
|
Property, plant and equipment, net
|
|
|
400.9
|
|
|
|
397.2
|
|
|
Intangible assets, net
|
|
|
558.6
|
|
|
|
520.9
|
|
|
Goodwill
|
|
|
1,318.2
|
|
|
|
1,193.8
|
|
|
Other assets
|
|
|
83.5
|
|
|
|
66.8
|
|
|
Total assets
|
|
|
$
|
3,539.3
|
|
|
|
$
|
3,354.8
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Current maturities of debt
|
|
|
$
|
16.5
|
|
|
|
$
|
20.2
|
|
|
Trade payables
|
|
|
197.8
|
|
|
|
200.8
|
|
|
Compensation and benefits
|
|
|
54.3
|
|
|
|
54.0
|
|
|
Current portion of pension and postretirement benefit obligations
|
|
|
4.3
|
|
|
|
5.0
|
|
|
Other current liabilities
|
|
|
127.4
|
|
|
|
124.4
|
|
|
Total current liabilities
|
|
|
400.3
|
|
|
|
404.4
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
1,606.2
|
|
|
|
1,899.9
|
|
|
Pension and postretirement benefit obligations
|
|
|
174.4
|
|
|
|
195.5
|
|
|
Deferred income taxes
|
|
|
208.8
|
|
|
|
186.0
|
|
|
Other liabilities
|
|
|
79.0
|
|
|
|
81.0
|
|
|
Total liabilities
|
|
|
2,468.7
|
|
|
|
2,766.8
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Common stock, $0.01 par value; 200,000,000 shares authorized; shares
issued and outstanding: 103,600,540 at March 31, 2017 and
101,435,762 at March 31, 2016
|
|
|
1.0
|
|
|
|
1.0
|
|
|
Preferred stock, $0.01 par value; 10,000,000 shares authorized;
shares of 5.75% Series A Mandatory Convertible Preferred Stock
issued and outstanding: 402,500 at March 31, 2017 and 0 at March 31,
2016
|
|
|
0.0
|
|
|
|
—
|
|
|
Additional paid-in capital
|
|
|
1,262.1
|
|
|
|
856.2
|
|
|
Retained deficit
|
|
|
(55.5
|
)
|
|
|
(129.6
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(137.0
|
)
|
|
|
(139.0
|
)
|
|
Total Rexnord stockholders' equity
|
|
|
1,070.6
|
|
|
|
588.6
|
|
|
Non-controlling interest
|
|
|
—
|
|
|
|
(0.6
|
)
|
|
Total stockholders' equity
|
|
|
1,070.6
|
|
|
|
588.0
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
3,539.3
|
|
|
|
$
|
3,354.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rexnord Corporation and Subsidiaries
|
|
Consolidated Statements of Cash Flows
|
|
(in Millions) (Unaudited)
|
|
|
|
|
|
|
Year Ended
|
|
|
|
|
March 31, 2017
|
|
|
March 31, 2016
|
|
Operating activities
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
74.1
|
|
|
|
$
|
67.5
|
|
|
Adjustments to reconcile net income to cash provided by operating
activities:
|
|
|
|
|
|
|
|
Depreciation
|
|
|
63.3
|
|
|
|
58.0
|
|
|
Amortization of intangible assets
|
|
|
42.1
|
|
|
|
57.4
|
|
|
Amortization of deferred financing costs
|
|
|
2.4
|
|
|
|
2.0
|
|
|
Non-cash asset impairment
|
|
|
1.5
|
|
|
|
17.5
|
|
|
Loss on dispositions of property, plant and equipment
|
|
|
0.2
|
|
|
|
0.6
|
|
|
Deferred income taxes
|
|
|
(18.4
|
)
|
|
|
(13.9
|
)
|
|
Non-cash charge for disposal of discontinued operations
|
|
|
—
|
|
|
|
1.5
|
|
|
Actuarial (gain) loss on pension and post retirement benefit
obligations
|
|
|
(2.6
|
)
|
|
|
12.9
|
|
|
Other non-cash (credits) charges
|
|
|
(1.0
|
)
|
|
|
9.6
|
|
|
Loss on extinguishment of debt
|
|
|
7.8
|
|
|
|
—
|
|
|
Stock-based compensation expense
|
|
|
13.4
|
|
|
|
7.5
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
Receivables
|
|
|
(5.8
|
)
|
|
|
1.5
|
|
|
Inventories
|
|
|
22.5
|
|
|
|
37.7
|
|
|
Other assets
|
|
|
(9.2
|
)
|
|
|
7.5
|
|
|
Accounts payable
|
|
|
(5.3
|
)
|
|
|
(32.4
|
)
|
|
Accruals and other
|
|
|
10.1
|
|
|
|
(15.9
|
)
|
|
Cash provided by operating activities
|
|
|
195.1
|
|
|
|
219.0
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
Expenditures for property, plant and equipment
|
|
|
(54.5
|
)
|
|
|
(52.1
|
)
|
|
Acquisitions, net of cash acquired
|
|
|
(213.7
|
)
|
|
|
1.1
|
|
|
Proceeds from dispositions of property, plant and equipment
|
|
|
4.2
|
|
|
|
5.8
|
|
|
Proceeds from divestiture, net of cash
|
|
|
—
|
|
|
|
—
|
|
|
Cash used for investing activities
|
|
|
(264.0
|
)
|
|
|
(45.2
|
)
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
Proceeds from borrowings of debt
|
|
|
1,590.3
|
|
|
|
0.9
|
|
|
Repayments of long-term debt
|
|
|
(1,885.8
|
)
|
|
|
(19.5
|
)
|
|
Proceeds from borrowings of short-term debt
|
|
|
16.1
|
|
|
|
—
|
|
|
Repayments of short-term debt
|
|
|
(19.5
|
)
|
|
|
(5.9
|
)
|
|
Payment of debt issuance costs
|
|
|
(11.8
|
)
|
|
|
(0.9
|
)
|
|
Deferred acquisition payment
|
|
|
(5.7
|
)
|
|
|
—
|
|
|
Proceeds from issuance of preferred stock, net of direct offering
costs
|
|
|
389.7
|
|
|
|
—
|
|
|
Payment of preferred stock dividends
|
|
|
(4.4
|
)
|
|
|
—
|
|
|
Proceeds from exercise of stock options
|
|
|
11.0
|
|
|
|
5.1
|
|
|
Repurchase of Company common stock
|
|
|
—
|
|
|
|
(40.0
|
)
|
|
Excess tax benefit on exercise of stock options
|
|
|
—
|
|
|
|
4.0
|
|
|
Cash provided by (used for) financing activities
|
|
|
79.9
|
|
|
|
(56.3
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(5.5
|
)
|
|
|
(3.2
|
)
|
|
Increase in cash and cash equivalents
|
|
|
5.5
|
|
|
|
114.3
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
484.6
|
|
|
|
370.3
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
490.1
|
|
|
|
$
|
484.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rexnord Corporation and Subsidiaries
|
|
Supplemental Pro forma(1) Data (in Millions) (Unaudited)
|
|
Fiscal 2017 and Fiscal 2016 Quarterly Results
|
|
|
|
|
|
|
Fiscal 2017
|
|
|
|
|
Q1
|
|
|
Q2
|
|
|
Q3
|
|
|
Q4
|
|
|
Total
|
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Process & Motion Control
|
|
|
$
|
263.7
|
|
|
|
$
|
286.9
|
|
|
|
$
|
270.3
|
|
|
|
$
|
313.8
|
|
|
|
$
|
1,134.7
|
|
|
Water Management, as adjusted (1)
|
|
|
201.6
|
|
|
|
198.6
|
|
|
|
179.1
|
|
|
|
189.5
|
|
|
|
768.8
|
|
|
Total, as adjusted (1)
|
|
|
$
|
465.3
|
|
|
|
$
|
485.5
|
|
|
|
$
|
449.4
|
|
|
|
$
|
503.3
|
|
|
|
$
|
1,903.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core growth
|
|
|
(1)%
|
|
|
(2)%
|
|
|
(5)%
|
|
|
—%
|
|
|
(2)%
|
|
Currency translation
|
|
|
(1)%
|
|
|
—%
|
|
|
(1)%
|
|
|
—%
|
|
|
(1)%
|
|
Acquisition/divestiture
|
|
|
(1)%
|
|
|
3%
|
|
|
4%
|
|
|
2%
|
|
|
3%
|
|
Reported growth
|
|
|
(3)%
|
|
|
1%
|
|
|
(2)%
|
|
|
2%
|
|
|
—%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Process & Motion Control
|
|
|
$
|
49.0
|
|
|
|
$
|
60.7
|
|
|
|
$
|
55.7
|
|
|
|
$
|
70.0
|
|
|
|
$
|
235.4
|
|
|
Water Management
|
|
|
38.3
|
|
|
|
37.9
|
|
|
|
31.5
|
|
|
|
34.1
|
|
|
|
141.8
|
|
|
Corporate
|
|
|
(8.3
|
)
|
|
|
(8.3
|
)
|
|
|
(8.0
|
)
|
|
|
(6.1
|
)
|
|
|
(30.7
|
)
|
|
Total
|
|
|
$
|
79.0
|
|
|
|
$
|
90.3
|
|
|
|
$
|
79.2
|
|
|
|
$
|
98.0
|
|
|
|
$
|
346.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Process & Motion Control
|
|
|
18.6
|
%
|
|
|
21.2
|
%
|
|
|
20.6
|
%
|
|
|
22.3
|
%
|
|
|
20.7
|
%
|
|
Water Management
|
|
|
19.0
|
%
|
|
|
19.1
|
%
|
|
|
17.6
|
%
|
|
|
18.0
|
%
|
|
|
18.4
|
%
|
|
Total (including Corporate)
|
|
|
17.0
|
%
|
|
|
18.6
|
%
|
|
|
17.6
|
%
|
|
|
19.5
|
%
|
|
|
18.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation & amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Process & Motion Control
|
|
|
$
|
19.3
|
|
|
|
$
|
15.5
|
|
|
|
$
|
17.0
|
|
|
|
$
|
18.1
|
|
|
|
$
|
69.9
|
|
|
Water Management, as adjusted (1) (2)
|
|
|
9.4
|
|
|
|
8.6
|
|
|
|
8.8
|
|
|
|
8.2
|
|
|
|
35.0
|
|
|
Total, as adjusted (1) (2)
|
|
|
$
|
28.7
|
|
|
|
$
|
24.1
|
|
|
|
$
|
25.8
|
|
|
|
$
|
26.3
|
|
|
|
$
|
104.9
|
|
|
|
|
|
Fiscal 2016
|
|
|
|
|
Q1
|
|
|
Q2
|
|
|
Q3
|
|
|
Q4
|
|
|
Total
|
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Process & Motion Control
|
|
|
$
|
271.6
|
|
|
|
$
|
268.8
|
|
|
|
$
|
265.8
|
|
|
|
$
|
294.1
|
|
|
|
$
|
1,100.3
|
|
|
Water Management, as adjusted (1)
|
|
|
196.6
|
|
|
|
208.5
|
|
|
|
188.2
|
|
|
|
191.2
|
|
|
|
784.5
|
|
|
Total, as adjusted (1)
|
|
|
468.2
|
|
|
|
477.3
|
|
|
|
454.0
|
|
|
|
485.3
|
|
|
|
1,884.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core growth
|
|
|
(2)%
|
|
|
(5)%
|
|
|
(4)%
|
|
|
(3)%
|
|
|
(3)%
|
|
Currency translation
|
|
|
(5)%
|
|
|
(5)%
|
|
|
(4)%
|
|
|
(2)%
|
|
|
(4)%
|
|
Acquisition/divestiture
|
|
|
2%
|
|
|
2%
|
|
|
1%
|
|
|
—%
|
|
|
1%
|
|
Reported growth
|
|
|
(5)%
|
|
|
(8)%
|
|
|
(7)%
|
|
|
(5)%
|
|
|
(6)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Process & Motion Control
|
|
|
$
|
57.0
|
|
|
|
$
|
55.7
|
|
|
|
$
|
56.6
|
|
|
|
$
|
65.0
|
|
|
|
$
|
234.3
|
|
|
Water Management
|
|
|
38.9
|
|
|
|
43.5
|
|
|
|
43.4
|
|
|
|
33.6
|
|
|
|
159.4
|
|
|
Corporate
|
|
|
(8.8
|
)
|
|
|
(6.1
|
)
|
|
|
(7.9
|
)
|
|
|
(5.4
|
)
|
|
|
(28.2
|
)
|
|
Total
|
|
|
$
|
87.1
|
|
|
|
$
|
93.1
|
|
|
|
$
|
92.1
|
|
|
|
$
|
93.2
|
|
|
|
$
|
365.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Process & Motion Control
|
|
|
21.0
|
%
|
|
|
20.7
|
%
|
|
|
21.3
|
%
|
|
|
22.1
|
%
|
|
|
21.3
|
%
|
|
Water Management
|
|
|
19.8
|
%
|
|
|
20.9
|
%
|
|
|
23.1
|
%
|
|
|
17.6
|
%
|
|
|
20.3
|
%
|
|
Total (including Corporate)
|
|
|
18.6
|
%
|
|
|
19.5
|
%
|
|
|
20.3
|
%
|
|
|
19.2
|
%
|
|
|
19.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation & amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Process & Motion Control
|
|
|
$
|
19.2
|
|
|
|
$
|
19.0
|
|
|
|
$
|
19.6
|
|
|
|
$
|
19.5
|
|
|
|
$
|
77.3
|
|
|
Water Management, as adjusted (1) (2)
|
|
|
9.0
|
|
|
|
9.4
|
|
|
|
9.9
|
|
|
|
9.8
|
|
|
|
38.1
|
|
|
Total, as adjusted (1) (2)
|
|
|
$
|
28.2
|
|
|
|
$
|
28.4
|
|
|
|
$
|
29.5
|
|
|
|
$
|
29.3
|
|
|
|
$
|
115.4
|
|
|
(1)
|
|
During the fourth quarter of fiscal 2016, the Company announced its
decision to exit the RHF flow control gate product line within its
Water Management platform and its intention to exclude related RHF
results from its forward-looking guidance. To improve the
comparability of historical and prospective financial information,
this supplementary schedule presents pro forma Water Management and
consolidated financial information that has been adjusted to exclude
the RHF product line. Refer to the "Reconciliation of GAAP to
Non-GAAP Financial Measures" schedules below.
|
|
|
|
|
|
(2)
|
|
Water Management depreciation and amortization includes depreciation
associated with RHF of $0.3 million and $0.2 million, in the first
and second quarters of fiscal 2017, respectively. Water Management
depreciation and amortization includes depreciation and amortization
associated with RHF of $0.4 million, $0.5 million, $0.5 million and
$0.5 million in the first, second, third and fourth quarters of
fiscal 2016, respectively.
|
|
|
|
|
|
Rexnord Corporation and Subsidiaries
|
|
Reconciliation of GAAP to Non-GAAP Financial Measures
|
|
Fiscal 2017 and Fiscal 2016 Quarterly Results
|
|
(in Millions) (Unaudited)
|
|
|
|
Reconciliation of Water Management Net Sales to Water Management
Net Sales Excluding RHF:
|
|
|
|
|
|
|
Fiscal 2017
|
|
|
|
|
Q1
|
|
|
Q2
|
|
|
Q3
|
|
|
Q4
|
|
|
Total
|
|
Water Management net sales, as reported
|
|
|
$
|
208.1
|
|
|
|
$
|
204.1
|
|
|
|
$
|
181.5
|
|
|
|
$
|
189.8
|
|
|
|
$
|
783.5
|
|
|
Less RHF net sales (1)
|
|
|
(6.5
|
)
|
|
|
(5.5
|
)
|
|
|
(2.4
|
)
|
|
|
(0.3
|
)
|
|
|
(14.7
|
)
|
|
Water Management net sales, as adjusted (1)
|
|
|
$
|
201.6
|
|
|
|
$
|
198.6
|
|
|
|
$
|
179.1
|
|
|
|
$
|
189.5
|
|
|
|
$
|
768.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2016
|
|
|
|
|
Q1
|
|
|
Q2
|
|
|
Q3
|
|
|
Q4
|
|
|
Total
|
|
Water Management net sales, as reported
|
|
|
$
|
213.5
|
|
|
|
$
|
217.1
|
|
|
|
$
|
194.4
|
|
|
|
$
|
198.5
|
|
|
|
$
|
823.5
|
|
|
Less RHF net sales (1)
|
|
|
(16.9
|
)
|
|
|
(8.6
|
)
|
|
|
(6.2
|
)
|
|
|
(7.3
|
)
|
|
|
(39.0
|
)
|
|
Water Management net sales, as adjusted (1)
|
|
|
$
|
196.6
|
|
|
|
$
|
208.5
|
|
|
|
$
|
188.2
|
|
|
|
$
|
191.2
|
|
|
|
$
|
784.5
|
|
|
(1)
|
|
During fiscal 2016, the Company announced its decision to exit the
RHF flow control gate product line within its Water Management
platform and its intention to exclude related RHF results from its
forward-looking guidance. To improve the comparability of historical
and prospective financial information, this supplementary schedule
presents pro forma Water Management net sales that has been adjusted
to exclude the RHF product line.
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170517006256/en/
Source: Rexnord Corporation
Rexnord Corporation
Rob McCarthy
Vice President - Investor
Relations
414.223.1615