REGAL REXNORD CORPORATION REPORTS STRONG FOURTH QUARTER 2022 FINANCIAL RESULTS
Regal Rexnord Corporation (NYSE: RRX) reported strong fourth quarter results, with sales up 2% year-over-year and an impressive 4% organic growth. The company announced a transformational acquisition of Altra Industrial Motion Corp., alongside a strategic review of its motors and generators segment. GAAP net income increased significantly to $102.7 million, with adjusted diluted EPS rising to $2.64 from $2.16 in the previous year. For 2023, RRX anticipates GAAP diluted EPS in the range of $5.64 to $6.44. The company achieved a 165% free cash flow conversion and raised its adjusted EBITDA margin by 310 basis points.
- Fourth quarter sales growth of 2% year-over-year and 4% organic growth.
- GAAP net income increased to $102.7 million, up from a loss of $0.05 in the previous year.
- Adjusted diluted EPS rose to $2.64 from $2.16 year-over-year.
- Backlog is elevated, up 45% from the beginning of 2021.
- Achieved free cash flow conversion of 165%.
- Introduced 2023 GAAP diluted EPS guidance of $5.64 to $6.44.
- Organic revenue expected to be slightly down at the mid-point for 2023.
- Climate Solutions segment net sales decreased by 11.5%.
Fourth Quarter Highlights
Announced Transformational Acquisition Of Altra Industrial Motion Corp. ("Altra")- Announced Strategic Review Of Alternatives For The Global Motors And Generators Portion Of Our Industrial Systems Segment
- Sales Up
2% Versus PY And Up4% On An Organic Basis* - Backlog Remains Elevated, Up
45% Versus Beginning Of 2021 - GAAP Net Income Increased
Versus PY To$104.6 Million ; Adjusted EBITDA Margin* Up 310 Basis Points Versus PY To$102.7 Million 22.0% ; Price/Cost Remained Positive - GAAP Diluted EPS Of
Versus ($1.53 ) In PY; Adjusted Diluted EPS* Of$0.05 Versus$2.64 In PY$2.16 - Free Cash Flow Conversion* Of
165% - Net Debt* To Adjusted EBITDA* Of 1.2x
- Achieved Over
Of Run Rate Synergies On Rexnord PMC Merger Exiting 2022$70M - Introducing 2023 Guidance For GAAP Diluted EPS In A Range Of
To$5.64 And For Adjusted Diluted EPS In A Range Of$6.44 To$10.05 $10.85
Full Year 2022 Highlights
- Sales Up
37% Versus PY And Up9% On An Organic Basis - GAAP Net Income Increased
Versus PY To$259.1 Million ; Adjusted EBITDA Margin Up 230 Basis Points Versus PY To$494.9 Million 21.3% - GAAP Diluted EPS Of
Versus$7.29 In PY; Adjusted Diluted EPS Of$4.81 Versus$10.75 In PY$9.84
Altra Update
Transaction Financing In Place ; Debut Notes Offering More Than Four Times Over-Subscribed- Altra Obtained Stockholder Approval
- Regulatory Approval Process Continuing As Expected;
U.S. HSR Waiting Period Expired And Merger Control Filing InChina Accepted For Simplified Review Process - Integration Planning Underway; Transaction Remains On Track To Close In 1H23
CEO
*Non-GAAP Financial Measurement, See Appendix for Reconciliation
Guidance
The Company is introducing 2023 annual guidance for GAAP diluted earnings per share in a range of
The Company's GAAP guidance includes financing costs and net interest expense on the recently issued senior notes, but excludes other financial impacts and contributions of the pending Altra acquisition. The Company's adjusted guidance excludes all financial impacts and contributions from the pending acquisition.
Segment Performance
Fourth quarter 2022 segment results versus the prior year:
- Motion Control Solutions segment net sales were
, an increase of$596.1 million 9.0% , or9.4% on an organic basis. Results reflect broad-based strength, particularly in the general industrial, energy, metals & mining, and aerospace markets, partially offset by weakness in theChina wind market. Adjusted EBITDA margin was27.8% of adjusted net sales*. - Climate Solutions net sales were
, a decrease of$235.2 million 11.5% , or10.7% on an organic basis. The decline reflects weakness in global HVAC markets, particularly in theU.S. , partially offset by share gains. Adjusted EBITDA margin was18.5% of adjusted net sales. - Commercial Systems net sales were
, an increase of$260.3 million 1.2% , or5.6% on an organic basis. Primary drivers included share gains, particularly in the general industrial and C-HVAC markets, partially offset by weakness inChina . Adjusted EBITDA margin was17.6% of adjusted net sales. - Industrial Systems net sales were
, an increase of$153.1 million 4.4% , or9.7% on an organic basis. Primary drivers included strength in theNorth America general industrial and data center markets, partially offset by weakness inChina . Adjusted EBITDA margin was12.2% of adjusted net sales.
Conference Call
A webcast replay will be available at the link above, and a telephone replay will be available at 1.877.344.7529 (
About
Forward Looking Statements
This release contains forward-looking statements, within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, which reflect
Non-GAAP Measures
(Unaudited)
(Dollars in Millions, Except per Share Data)
We prepare financial statements in accordance with accounting principles generally accepted in
In this earnings release, we disclose the following non-GAAP financial measures, and we reconcile these measures in the tables below to the most directly comparable GAAP financial measures: adjusted diluted earnings per share, adjusted income from operations, adjusted operating margin, adjusted net sales, net debt, adjusted EBITDA, adjusted EBITDA margin, adjusted bank EBITDA, adjusted net income attributable to
In addition to these non-GAAP measures, we use the term "organic sales growth" to refer to the increase in our sales between periods that is attributable to organic sales. "Organic sales" refers to GAAP sales from existing operations excluding any sales from acquired businesses recorded prior to the first anniversary of the acquisition and excluding any sales from business divested/to be exited recorded prior to the first anniversary of the exit and excluding the impact of foreign currency translation. The impact of foreign currency translation is determined by translating the respective period's organic sales using the currency exchange rates that were in effect during the prior year periods.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||
Unaudited | ||||||||
(Dollars in Millions, Except per Share Data) | ||||||||
Three Months Ended | Year Ended | |||||||
|
|
|
| |||||
$ 1,244.7 | $ 1,216.6 | $ 5,217.9 | $ 3,810.3 | |||||
Cost of Sales | 838.1 | 880.6 | 3,548.2 | 2,698.7 | ||||
Gross Profit | 406.6 | 336.0 | 1,669.7 | 1,111.6 | ||||
Operating Expenses | 254.0 | 281.8 | 978.4 | 714.7 | ||||
Goodwill Impairment | — | 33.0 | — | 33.0 | ||||
Asset Impairments | 0.9 | 0.5 | 0.9 | 5.6 | ||||
Total Operating Expenses | 254.9 | 315.3 | 979.3 | 753.3 | ||||
Income from Operations | 151.7 | 20.7 | 690.4 | 358.3 | ||||
Other Income, Net | (1.3) | (1.6) | (5.4) | (5.2) | ||||
Interest Expense | 43.4 | 14.3 | 87.2 | 60.4 | ||||
Interest Income | (2.0) | (1.9) | (5.2) | (7.4) | ||||
Income before Taxes | 111.6 | 9.9 | 613.8 | 310.5 | ||||
Provision for Income Taxes | 8.9 | 11.8 | 118.9 | 74.7 | ||||
Net Income (Loss) | 102.7 | (1.9) | 494.9 | 235.8 | ||||
Less: Net Income Attributable to Noncontrolling Interests | 1.2 | 1.6 | 6.0 | 6.2 | ||||
Net Income (Loss) Attributable to | $ 101.5 | $ (3.5) | $ 488.9 | $ 229.6 | ||||
Earnings (Loss) Per Share Attributable to | ||||||||
Basic | $ 1.53 | $ (0.05) | $ 7.33 | $ 4.85 | ||||
Assuming Dilution | $ 1.53 | $ (0.05) | $ 7.29 | $ 4.81 | ||||
Cash Dividends Declared Per Share | $ 0.35 | $ 7.32 | $ 1.38 | $ 8.28 | ||||
Weighted Average Number of Shares Outstanding: | ||||||||
Basic | 66.2 | 67.1 | 66.7 | 47.3 | ||||
Assuming Dilution | 66.5 | 67.7 | 67.1 | 47.7 |
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
Unaudited | ||||
(Dollars in Millions) | ||||
ASSETS | ||||
Current Assets: | ||||
Cash and Cash Equivalents | $ 688.5 | $ 672.8 | ||
Trade Receivables, less Allowances of | 797.4 | 785.8 | ||
Inventories | 1,336.9 | 1,192.4 | ||
Prepaid Expenses and Other Current Assets | 177.7 | 157.6 | ||
Total Current Assets | 3,000.5 | 2,808.6 | ||
Net Property, Plant, Equipment and Noncurrent Assets | 7,268.4 | 7,558.8 | ||
Total Assets | $ 10,268.9 | $ 10,367.4 | ||
LIABILITIES AND EQUITY | ||||
Current Liabilities: | ||||
Accounts Payable | $ 497.7 | $ 643.8 | ||
Other Accrued Expenses | 470.7 | 446.6 | ||
Current Maturities of Debt | 33.8 | 4.9 | ||
Total Current Liabilities | 1,002.2 | 1,095.3 | ||
Long-Term Debt | 1,989.7 | 1,913.6 | ||
Other Noncurrent Liabilities | 854.4 | 950.3 | ||
Equity: | ||||
Total Regal Rexnord Corporation Shareholders' Equity | 6,388.2 | 6,370.0 | ||
Noncontrolling Interests | 34.4 | 38.2 | ||
Total Equity | 6,422.6 | 6,408.2 | ||
Total Liabilities and Equity | $ 10,268.9 | $ 10,367.4 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | ||||||||
Unaudited | ||||||||
(Dollars in Millions) | ||||||||
Three Months Ended | Year Ended | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net (Loss) Income | $ 102.7 | $ (1.9) | $ 494.9 | $ 235.8 | ||||
Adjustments to Reconcile Net Income and Changes in Assets | ||||||||
Depreciation and Amortization | 77.0 | 77.8 | 307.4 | 170.6 | ||||
Goodwill Impairment | — | 33.0 | — | 33.0 | ||||
Asset Impairments | 0.9 | 0.5 | 0.9 | 5.6 | ||||
Noncash Lease Expense | 7.6 | 7.8 | 31.9 | 26.1 | ||||
Loss on Disposal of Assets | 1.9 | 1.3 | 2.7 | 0.2 | ||||
Share-Based Compensation Expense | 5.5 | 13.4 | 22.5 | 24.9 | ||||
Financing Fees Amortization | 17.8 | 6.7 | 19.6 | 19.2 | ||||
Early Debt Extinguishment Charge | — | — | — | 12.7 | ||||
Change in Operating Assets and Liabilities | (15.2) | (39.0) | (443.7) | (170.4) | ||||
Net Cash Provided by Operating Activities | 198.2 | 99.6 | 436.2 | 357.7 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Additions to Property, Plant and Equipment | (29.2) | (17.0) | (83.8) | (54.5) | ||||
Proceeds Received from Sales of Property, Plant and Equipment | — | 0.2 | 5.5 | 4.3 | ||||
Business Acquisitions, Net of Cash Acquired | — | (121.4) | (35.0) | (125.5) | ||||
(29.2) | (138.2) | (113.3) | (175.7) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Net (Repayments) Borrowings Under Revolving Credit Facility | (171.0) | 708.9 | (307.7) | 736.7 | ||||
Net Borrowings of Short-Term Borrowings | 3.1 | 1.4 | 1.1 | 1.5 | ||||
Proceeds from Long-Term Debt | — | — | 1,536.8 | — | ||||
Repayments of Long-Term Debt | (7.8) | (0.8) | (1,123.7) | (451.1) | ||||
Dividends Paid to Shareholders | (23.0) | (297.8) | (90.9) | (335.6) | ||||
Proceeds from the Exercise of Stock Options | 0.3 | 2.5 | 5.1 | 2.6 | ||||
Early Debt Extinguishment Payments | — | — | — | (12.7) | ||||
Shares Surrendered for Taxes | (0.3) | (2.4) | (8.9) | (8.9) | ||||
Repurchase of Common Stock | — | (25.8) | (239.2) | (25.8) | ||||
Financing Fees Paid | (34.1) | (2.8) | (40.6) | (19.8) | ||||
Distributions to Noncontrolling Interest | — | — | (6.2) | (4.5) | ||||
(232.8) | 383.2 | (274.2) | (117.6) | |||||
EFFECT OF EXCHANGE RATES ON CASH AND CASH EQUIVALENTS | 28.7 | (0.4) | (33.0) | (2.9) | ||||
Net (Decrease) Increase in Cash and Cash Equivalents | (35.1) | 344.2 | 15.7 | 61.5 | ||||
Cash and Cash Equivalents at Beginning of Period | 723.6 | 328.6 | 672.8 | 611.3 | ||||
Cash and Cash Equivalents at End of Period | $ 688.5 | $ 672.8 | $ 688.5 | $ 672.8 |
SEGMENT INFORMATION | ||||||||||||||||||||
Unaudited | ||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
Commercial | Industrial Systems | Climate Solutions | Motion Control | Total | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
$ 260.3 | $ 257.1 | $ 153.1 | $ 146.7 | $ 235.2 | $ 265.8 | $ 596.1 | $ 547.0 | $ 1,244.7 | $ 1,216.6 | |||||||||||
Adjusted | $ 260.3 | $ 257.1 | $ 153.1 | $ 146.7 | $ 235.2 | $ 265.8 | $ 596.1 | $ 547.0 | $ 1,244.7 | $ 1,216.6 | ||||||||||
GAAP Operating Margin | 12.1 % | 7.7 % | 6.7 % | (21.5) % | 14.5 % | 18.1 % | 12.7 % | (2.8) % | 12.2 % | 1.7 % | ||||||||||
Adjusted Operating Margin* | 14.4 % | 9.1 % | 9.5 % | 1.3 % | 15.9 % | 18.1 % | 16.8 % | 12.5 % | 15.2 % | 11.6 % | ||||||||||
Adjusted EBITDA Margin %* | 17.6 % | 12.5 % | 12.2 % | 5.7 % | 18.5 % | 20.1 % | 27.8 % | 24.8 % | 22.0 % | 18.9 % | ||||||||||
Components of | ||||||||||||||||||||
Organic Sales Growth* | 5.6 % | 13.0 % | 9.7 % | 4.5 % | (10.7) % | 18.4 % | 9.4 % | 4.9 % | 4.2 % | 11.1 % | ||||||||||
Acquisitions | — % | — % | — % | — % | — % | — % | 2.9 % | 183.6 % | 1.3 % | 44.7 % | ||||||||||
Foreign Currency Impact | (4.3) % | 0.6 % | (5.3) % | 0.4 % | (0.8) % | — % | (3.3) % | (0.3) % | (3.1) % | 0.1 % | ||||||||||
SEGMENT INFORMATION | ||||||||||||||||||||
Unaudited | ||||||||||||||||||||
(Dollars in Millions) | ||||||||||||||||||||
Year Ended | ||||||||||||||||||||
Commercial | Industrial Systems | Climate Solutions | Motion Control | Total | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
$ 1,032.1 | $ 616.0 | $ 576.3 | $ 1,081.8 | $ 1,030.6 | $ 2,374.7 | $ 1,171.3 | $ 5,217.9 | $ 3,810.3 | ||||||||||||
Adjusted | $ 1,032.1 | $ 616.0 | $ 576.3 | $ 1,081.8 | $ 1,030.6 | $ 2,374.7 | $ 1,171.3 | $ 5,217.9 | $ 3,810.3 | |||||||||||
GAAP Operating Margin | 14.5 % | 10.8 % | 8.9 % | (2.3) % | 14.9 % | 19.0 % | 13.0 % | 5.5 % | 13.2 % | 9.4 % | ||||||||||
Adjusted Operating Margin | 15.0 % | 11.8 % | 10.0 % | 3.4 % | 16.1 % | 19.2 % | 15.5 % | 16.3 % | 14.9 % | 13.9 % | ||||||||||
Adjusted EBITDA Margin % | 18.0 % | 15.2 % | 12.6 % | 7.9 % | 18.2 % | 21.4 % | 26.6 % | 25.8 % | 21.3 % | 19.0 % | ||||||||||
Components of | ||||||||||||||||||||
Organic Sales Growth | 13.9 % | 23.3 % | 10.3 % | 5.4 % | 5.7 % | 21.3 % | 7.9 % | 14.6 % | 9.3 % | 17.4 % | ||||||||||
Acquisitions | — % | — % | — % | — % | — % | — % | 97.3 % | 49.0 % | 29.9 % | 12.0 % | ||||||||||
Foreign Currency Impact | (2.9) % | 2.5 % | (3.4) % | 3.6 % | (0.6) % | 0.4 % | (2.4) % | 1.1 % | (2.2) % | 1.7 % |
ADJUSTED DILUTED EARNINGS PER SHARE | Three Months Ended | Year Ended | ||||||
|
|
|
| |||||
GAAP Diluted Earnings (Loss) Per Share | $ 1.53 | $ (0.05) | $ 7.29 | $ 4.81 | ||||
Restructuring and Related Costs (a) | 0.21 | 0.13 | 0.65 | 0.35 | ||||
Transaction and Related Costs (b) | 0.39 | 0.73 | 0.47 | 2.03 | ||||
Goodwill Impairment | — | 0.49 | — | 0.69 | ||||
Inventory Step Up Adjustment | — | 0.27 | 0.06 | 0.38 | ||||
Intangible Amortization | 0.52 | 0.50 | 2.09 | 1.23 | ||||
Share-Based Compensation Expense | 0.06 | 0.10 | 0.28 | 0.33 | ||||
Gain on Sale of Assets | — | — | (0.04) | (0.04) | ||||
Impairments and Exit Related Costs | 0.01 | 0.01 | 0.01 | 0.09 | ||||
Discrete Tax Items | (0.08) | (0.02) | (0.06) | (0.03) | ||||
Adjusted Diluted Earnings Per Share | $ 2.64 | $ 2.16 | $ 10.75 | $ 9.84 | ||||
(a) | Relates to costs associated with actions taken for employee reductions, facility consolidations and site closures, product line exits and other asset charges. |
(b) | Primarily relates to legal, professional service and financing costs (as applicable) associated with the pending acquisition of Altra, the merger with the Rexnord PMC business, the acquisition of the Arrowhead business and the strategic review of the global motors and generators businesses within the Industrial Systems reporting segment. |
2023 ADJUSTED ANNUAL GUIDANCE | Minimum | Maximum | ||
2023 GAAP Diluted EPS Annual Guidance | $ 5.64 | $ 6.44 | ||
Restructuring and Related Costs | 0.82 | 0.82 | ||
Intangible Amortization | 2.22 | 2.22 | ||
Share-Based Compensation Expense | 0.32 | 0.32 | ||
Transaction and Related Costs (c) | 1.05 | 1.05 | ||
2023 Adjusted Diluted EPS Annual Guidance | $ 10.05 | $ 10.85 |
(c) | Includes Altra acquisition-related financing costs and incremental net interest expense on new debt pending the completion of the acquisition. |
Three Months Ended | ||||||||||||||||||||
ADJUSTED EBITDA | Commercial | Industrial Systems | Climate | Motion Control | Total | |||||||||||||||
(Dollars in Millions) |
|
| 2022 | 2022 | 2022 |
|
|
|
|
| ||||||||||
GAAP Income from Operations | $ 31.6 | $ 19.7 | $ 10.2 | $ (31.5) | $ 34.0 | $ 48.0 | $ 75.9 | $ (15.5) | $ 151.7 | $ 20.7 | ||||||||||
Restructuring and Related Costs (a) | 6.0 | 3.7 | 1.1 | 0.4 | 3.5 | 0.1 | 9.4 | 7.7 | 20.0 | 11.9 | ||||||||||
Transaction and Related Costs (b) | — | — | 3.3 | — | — | — | 13.7 | 51.2 | 17.0 | 51.2 | ||||||||||
Goodwill Impairment | — | — | — | 33.0 | — | — | — | — | — | 33.0 | ||||||||||
Inventory Step Up Adjustment | — | — | — | — | — | — | — | 24.3 | — | 24.3 | ||||||||||
Impairments and Exit Related Costs | — | — | — | — | — | — | 0.9 | 0.5 | 0.9 | 0.5 | ||||||||||
Adjusted Income from Operations* | $ 37.6 | $ 23.4 | $ 14.6 | $ 1.9 | $ 37.5 | $ 48.1 | $ 99.9 | $ 68.2 | $ 189.6 | $ 141.6 | ||||||||||
Depreciation | $ 5.4 | $ 5.4 | $ 3.2 | $ 5.5 | $ 4.0 | $ 3.6 | $ 18.3 | $ 18.7 | $ 30.9 | $ 33.2 | ||||||||||
Amortization | 1.6 | 1.7 | 0.3 | 0.3 | 0.4 | 0.4 | 43.8 | 42.2 | 46.1 | 44.6 | ||||||||||
Other Income, Net | 0.3 | 0.6 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 1.3 | 1.6 | ||||||||||
Adjusted Bank EBITDA* | $ 44.9 | $ 31.1 | $ 18.3 | $ 8.0 | $ 42.2 | $ 52.4 | $ 162.5 | $ 129.5 | $ 267.9 | $ 221.0 | ||||||||||
Share-Based Compensation Expense | $ 0.9 | $ 1.0 | $ 0.4 | $ 0.4 | $ 1.2 | $ 1.1 | $ 3.0 | $ 6.2 | $ 5.5 | $ 8.7 | ||||||||||
Adjusted EBITDA* | $ 45.8 | $ 32.1 | $ 18.7 | $ 8.4 | $ 43.4 | $ 53.5 | $ 165.5 | $ 135.7 | $ 273.4 | $ 229.7 | ||||||||||
GAAP Operating Margin % | 12.1 % | 7.7 % | 6.7 % | (21.5) % | 14.5 % | 18.1 % | 12.7 % | (2.8) % | 12.2 % | 1.7 % | ||||||||||
Adjusted Operating Margin %* | 14.4 % | 9.1 % | 9.5 % | 1.3 % | 15.9 % | 18.1 % | 16.8 % | 12.5 % | 15.2 % | 11.6 % | ||||||||||
Adjusted EBITDA Margin % | 17.6 % | 12.5 % | 12.2 % | 5.7 % | 18.5 % | 20.1 % | 27.8 % | 24.8 % | 22.0 % | 18.9 % |
Year Ended | ||||||||||||||||||||
ADJUSTED EBITDA | Commercial | Industrial | Climate | Motion Control | Total | |||||||||||||||
(Dollars in Millions) | 2022 | 2022 | 2022 |
|
|
|
|
| 2022 |
| ||||||||||
GAAP Income from Operations | $ 165.7 | $ 55.0 | $ (13.4) | $ 161.2 | $ 308.5 | $ 64.1 | $ 690.4 | $ 358.3 | ||||||||||||
Restructuring and Related Costs (a) | 7.0 | 8.3 | 1.6 | 2.0 | 12.6 | 0.8 | 37.4 | 10.9 | 58.6 | 22.0 | ||||||||||
Transaction and Related Costs (b) | — | — | 5.3 | — | — | — | 19.0 | 89.1 | 24.3 | 89.1 | ||||||||||
Goodwill Impairment | — | — | — | 33.0 | — | — | — | — | — | 33.0 | ||||||||||
Inventory Step Up Adjustment | — | — | — | — | — | — | 5.5 | 24.3 | 5.5 | 24.3 | ||||||||||
Impairments and Exit Related Costs | — | 1.8 | — | — | — | 0.5 | 0.9 | 3.3 | 0.9 | 5.6 | ||||||||||
(Gain) Loss on Sale of Assets | (0.7) | 0.2 | — | (2.2) | — | — | (2.6) | (0.5) | (3.3) | (2.5) | ||||||||||
Adjusted Income from Operations | $ 172.0 | $ 61.9 | $ 19.4 | $ 173.8 | $ 368.7 | $ 776.4 | $ 529.8 | |||||||||||||
Depreciation | $ 22.7 | $ 23.0 | $ 12.9 | $ 22.1 | $ 15.8 | $ 13.2 | $ 70.5 | $ 34.9 | $ 121.9 | $ 93.2 | ||||||||||
Amortization | 6.6 | 6.9 | 0.9 | 1.1 | 1.8 | 3.3 | 176.2 | 66.1 | 185.5 | 77.4 | ||||||||||
Other Income, Net | 1.2 | 1.5 | 0.6 | 0.9 | 1.2 | 1.5 | 2.4 | 1.3 | 5.4 | 5.2 | ||||||||||
Adjusted Bank EBITDA | $ 202.5 | $ 76.3 | $ 43.5 | $ 192.6 | $ 617.8 | $ 1,089.2 | $ 705.6 | |||||||||||||
Share-Based Compensation Expense | $ 3.7 | $ 3.9 | $ 1.2 | $ 2.3 | $ 4.7 | $ 4.8 | $ 12.9 | $ 9.2 | $ 22.5 | $ 20.2 | ||||||||||
Adjusted EBITDA | $ 206.2 | $ 77.5 | $ 45.8 | $ 197.3 | $ 630.7 | $ 1,111.7 | $ 725.8 | |||||||||||||
GAAP Operating Margin % | 14.5 % | 10.8 % | 8.9 % | (2.3) % | 14.9 % | 19.0 % | 13.0 % | 5.5 % | 13.2 % | 9.4 % | ||||||||||
Adjusted Operating Margin % | 15.0 % | 11.8 % | 10.0 % | 3.4 % | 16.1 % | 19.2 % | 15.5 % | 16.3 % | 14.9 % | 13.9 % | ||||||||||
Adjusted EBITDA Margin % | 18.0 % | 15.2 % | 12.6 % | 7.9 % | 18.2 % | 21.4 % | 26.6 % | 25.8 % | 21.3 % | 19.0 % |
NET INCOME TO ADJUSTED EBITDA | ||||||||
Unaudited | ||||||||
(Dollars in Millions) | ||||||||
Three Months Ended | Year Ended | |||||||
|
|
|
| |||||
Net Income (Loss) | $ 102.7 | $ (1.9) | $ 494.9 | $ 235.8 | ||||
Plus: Income Taxes | 8.9 | 11.8 | 118.9 | 74.7 | ||||
Plus: Interest Expense | 43.4 | 14.3 | 87.2 | 60.4 | ||||
Less: Interest Income | (2.0) | (1.9) | (5.2) | (7.4) | ||||
Plus: Depreciation | 30.9 | 33.2 | 121.9 | 93.2 | ||||
Plus: Amortization | 46.1 | 44.6 | 185.5 | 77.4 | ||||
EBITDA* | 230.0 | 100.1 | 1,003.2 | 534.1 | ||||
Plus: Restructuring and Related Costs (a) | 20.0 | 11.9 | 58.6 | 22.0 | ||||
Plus: Transaction and Related Costs (b) | 17.0 | 51.2 | 24.3 | 89.1 | ||||
Plus: Goodwill Impairment | — | 33.0 | — | 33.0 | ||||
Plus: Inventory Step Up | — | 24.3 | 5.5 | 24.3 | ||||
Plus: Impairments and Exit Related Costs | 0.9 | 0.5 | 0.9 | 5.6 | ||||
Less: Gain on Sale of Assets | — | — | (3.3) | (2.5) | ||||
Plus: Share-Based Compensation | 5.5 | 8.7 | 22.5 | 20.2 | ||||
Adjusted EBITDA | $ 273.4 | $ 229.7 | $ 1,111.7 | $ 725.8 |
DEBT TO EBITDA | Last Twelve Months | |||||
Net Income | $ 494.9 | $ 235.8 | ||||
Interest Expense | 87.2 | 60.4 | ||||
Interest Income | (5.2) | (7.4) | ||||
Taxes | 118.9 | 74.7 | ||||
Depreciation and Amortization | 307.4 | 170.6 | ||||
EBITDA | $ 1,003.2 | $ 534.1 | ||||
Restructuring and Related Costs (a) | 58.6 | 22.0 | ||||
Transaction and Related Costs (b) | 24.3 | 89.1 | ||||
Impairments and Exit Related Costs | 0.9 | 5.6 | ||||
Goodwill Impairment | — | 33.0 | ||||
Inventory Step Up | 5.5 | 24.3 | ||||
Gain on Sale of Assets | (3.3) | (2.5) | ||||
Adjusted Bank EBITDA | $ 1,089.2 | $ 705.6 | ||||
Current Maturities of Long-Term Debt | $ 33.8 | $ 4.9 | ||||
Long-Term Debt | 1,989.7 | 1,913.6 | ||||
Total Gross Debt | $ 2,023.5 | $ 1,918.5 | ||||
Cash | (688.5) | (672.8) | ||||
Net Debt | $ 1,335.0 | $ 1,245.7 | ||||
Gross Debt/EBITDA | 2.0 | 3.6 | ||||
Gross Debt/Adjusted Bank EBITDA | 1.9 | 2.7 | ||||
Net Debt/EBITDA | 1.3 | 2.3 | ||||
Net Debt/Adjusted Bank EBITDA | 1.2 | 1.8 |
FREE CASH FLOW | Three Months Ended | Year Ended | ||||||
|
|
|
| |||||
Net Cash Provided by Operating Activities | $ 198.2 | $ 99.6 | $ 436.2 | $ 357.7 | ||||
Additions to Property Plant and Equipment | (29.2) | (17.0) | (83.8) | (54.5) | ||||
Free Cash Flow | $ 169.0 | $ 82.6 | $ 352.4 | $ 303.2 | ||||
GAAP Net Income Attributable to | $ 101.5 | $ (3.5) | $ 488.9 | $ 229.6 | ||||
Goodwill Impairment | — | 33.0 | — | 33.0 | ||||
Early Debt Termination Charge | — | — | — | 12.7 | ||||
Impairments and Exit Related Costs | 0.9 | 0.5 | 0.9 | 5.6 | ||||
Tax Effect from Impairments and Exit Related Costs | (0.2) | (0.1) | (0.2) | (4.4) | ||||
Adjusted Net Income Attributable to | $ 102.2 | $ 29.9 | $ 489.6 | $ 276.5 | ||||
Free Cash Flow as a Percentage of Adjusted Net Income | 165.4 % | 276.3 % | 72.0 % | 109.7 % | ||||
ADJUSTED EFFECTIVE TAX RATE | Three Months Ended | Year Ended | ||||||
|
|
|
| |||||
Income before Taxes | $ 111.6 | $ 9.9 | $ 613.8 | $ 310.5 | ||||
Provision for Income Taxes | 8.9 | 11.8 | 118.9 | 74.7 | ||||
Effective Tax Rate | 8.0 % | 119.2 % | 19.4 % | 24.1 % | ||||
Income before Taxes | $ 111.6 | $ 9.9 | $ 613.8 | $ 310.5 | ||||
Restructuring and Related Costs (a) | 20.0 | 11.9 | 58.6 | 22.0 | ||||
Transaction and Related Costs (b) | 34.3 | 57.3 | 41.6 | 119.0 | ||||
Goodwill Impairment | — | 33.0 | — | 33.0 | ||||
Inventory Step Up Adjustment | — | 24.3 | 5.5 | 24.3 | ||||
Intangible Amortization | 46.1 | 44.6 | 185.5 | 77.4 | ||||
Share-Based Compensation Expense | 5.5 | 8.7 | 22.5 | 20.2 | ||||
Gain on Sales of Assets | — | — | (3.3) | (2.5) | ||||
Impairments and Exit Related Costs | 0.9 | 0.5 | 0.9 | 5.6 | ||||
Adjusted Income before Taxes | $ 218.4 | $ 190.2 | $ 925.1 | $ 609.5 | ||||
Provision for Income Taxes | $ 8.9 | $ 11.8 | $ 118.9 | $ 74.7 | ||||
Tax Effect from Restructuring and Related Costs | 6.1 | 2.9 | 15.6 | 5.3 | ||||
Tax Effect of Transaction and Related Costs | 8.2 | 7.4 | 10.0 | 22.3 | ||||
Tax Effect of Inventory Step Up Adjustment | — | 6.2 | 1.3 | 6.2 | ||||
Tax Effect of Intangible Amortization | 11.3 | 11.1 | 45.5 | 19.0 | ||||
Tax Effect of Share-Based Compensation Expense | 1.2 | 1.7 | 3.5 | 4.5 | ||||
Tax Effect of Gain on Sales of Assets | — | — | (0.8) | (0.6) | ||||
Tax Effect from Impairments and Exit Related Costs | 0.2 | 0.1 | 0.2 | 1.3 | ||||
Discrete Tax Items | 5.7 | 1.3 | 4.3 | 1.3 | ||||
Adjusted Provision for Income Taxes | $ 41.6 | $ 42.5 | $ 198.5 | $ 134.0 | ||||
Adjusted Effective Tax Rate | 19.0 % | 22.3 % | 21.5 % | 22.0 % |
ORGANIC SALES GROWTH | Three Months Ended | |||||||||
Commercial | Industrial | Climate | Motion Control | Total | ||||||
Net Sales Three Months Ended | $ 260.3 | $ 153.1 | $ 235.2 | $ 596.1 | $ 1,244.7 | |||||
— | — | — | (15.9) | (15.9) | ||||||
Impact from Foreign Currency Exchange Rates | 11.1 | 7.8 | 2.1 | 18.1 | 39.1 | |||||
Organic Sales Three Months Ended | $ 271.4 | $ 160.9 | $ 237.3 | $ 598.3 | $ 1,267.9 | |||||
Net Sales Three Months Ended | $ 257.1 | $ 146.7 | $ 265.8 | $ 547.0 | $ 1,216.6 | |||||
Adjusted Net Sales Three Months Ended | $ 257.1 | $ 146.7 | $ 265.8 | $ 547.0 | $ 1,216.6 | |||||
Three Months Ended | 5.6 % | 9.7 % | (10.7) % | 9.4 % | 4.2 % | |||||
Three Months Ended | 1.2 % | 4.4 % | (11.5) % | 9.0 % | 2.3 % | |||||
ORGANIC SALES GROWTH | Year Ended | |||||||||
Commercial | Industrial | Climate | Motion Control Solutions | Total Regal Rexnord | ||||||
Net Sales Year Ended | $ 1,145.4 | $ 616.0 | $ 1,081.8 | $ 2,374.7 | $ 5,217.9 | |||||
— | — | — | (1,139.6) | (1,139.6) | ||||||
Impact from Foreign Currency Exchange Rates | 30.0 | 19.6 | 7.1 | 28.6 | 85.3 | |||||
Organic Sales Year Ended | $ 1,175.4 | $ 635.6 | $ 1,088.9 | $ 1,263.7 | $ 4,163.6 | |||||
Net Sales Year Ended | $ 1,032.1 | $ 576.3 | $ 1,030.6 | $ 1,171.3 | $ 3,810.3 | |||||
Adjusted Net Sales Year Ended | $ 1,032.1 | $ 576.3 | $ 1,030.6 | $ 1,171.3 | $ 3,810.3 | |||||
Year Ended | 13.9 % | 10.3 % | 5.7 % | 7.9 % | 9.3 % | |||||
Year Ended | 11.0 % | 6.9 % | 5.0 % | 102.7 % | 36.9 % |
View original content:https://www.prnewswire.com/news-releases/regal-rexnord-corporation-reports-strong-fourth-quarter-2022-financial-results-301736673.html
SOURCE
FAQ
What were the fourth quarter earnings results for Regal Rexnord (RRX)?
What is Regal Rexnord's guidance for 2023?
How did Regal Rexnord perform in terms of sales growth in Q4 2022?
What is the status of the Altra acquisition by Regal Rexnord?