Regal Beloit Corporation Announces Second Quarter 2020 Finan

|Aug 3|magazine80 min read

BELOIT, Wis., Aug. 3, 2020 /PRNewswire/ -- Regal Beloit Corporation (NYSE: RBC), a global leader in the engineering and manufacturing of high-efficiency electric motors and power transmission products, reported second quarter 2020 diluted earnings per share of $0.69 compared to $1.55 a year ago. Second quarter 2020 adjusted diluted earnings per share* were $0.95 compared to $1.49 a year ago.

Key financial results for the second quarter 2020 included:

  • Total net sales of $634.1 decreased 27.4% from the prior year. Excluding the negative impacts of 1.2% from foreign currency and 1.5% from businesses to be divested/exited, sales declined 24.7% on an organic basis.
  • Income from operations was $45.9 million or 7.2% of net sales. Adjusted income from operations declined $34.3 million from a year ago, to $59.5 million. Adjusted operating margin of 9.4% was down 160 basis points versus the prior year's 11.0%.
  • Adjusted income from operations deleveraged at 15.5%.
  • Net cash provided by operating activities was $86.9 million and capital expenditures totaled $9.5 million, resulting in free cash flow of $77.4 million, which is 255.4% of adjusted net income.
  • No shares were purchased in the second quarter, and the Company is currently evaluating when to resume its share buyback program.

Second quarter 2020 segment results versus the prior year second quarter:

  • Commercial Systems segment net sales were $175.9 million, a decrease of 28.6%. Businesses divested/to be exited had a negative 3.8% impact, and foreign currency had a negative 1.2% impact. The result was a negative organic sales growth rate of 23.6%, driven largely by COVID-related pressures on the N.A. general industrial and commercial HVAC end markets, and on the Europe air moving end market, combined with proactive account pruning efforts. Partially offsetting these headwinds were share gains in the China motors business. During the quarter, production recovery at the Company's China factories, combined with strong end user demand, drove improved performance in pool pumps, which also saw June orders rise nearly 50%. Operating margin was 3.5%. After net adjustments of $4.3 million, adjusted operating margin was 6.0% of adjusted net sales.
  • Industrial Systems segment net sales were $120.6 million, a decrease of 22.4%. Foreign currency had a negative 2.6% impact. The result was a negative organic sales growth rate of 19.8%, driven by COVID-related headwinds across the business, but especially impacting sales into the N.A. general industrial, oil & gas, and non-residential construction end markets, combined with proactive account pruning. Partially offsetting these headwinds, the Company realized share gains in the data center market. Operating margin was 2.7%. After net adjustments of $2.0 million, adjusted operating margin was 4.3% of adjusted net sales.
  • Climate Solutions segment net sales were $178.2 million, a decrease of 33.5%. Businesses divested/to be exited had a negative 1.4% impact, and foreign currency had a negative 0.7% impact. The result was a negative organic sales growth rate of 31.4%, driven mainly by headwinds related to the COVID-19 pandemic, in particular de-stocking in the N.A. residential HVAC channel during much of the quarter, weak demand in hospitality end markets in Europe, and to a lesser extent ongoing proactive account pruning efforts. Operating margin was 11.2%. After net adjustments of $2.1 million, adjusted operating margin was 12.4% of adjusted net sales.
  • Power Transmission Solutions segment net sales were $159.4 million, a decrease of 21.9%. Foreign currency had a negative 0.7% impact, and businesses divested/to be exited had a negative 0.1% impact. The result was a negative organic sales growth rate of 21.1% driven by significant COVID-related declines in U.S. general industrial and upstream oil & gas end markets, in addition to ongoing proactive account pruning activities. On the positive side, and partially offsetting these headwinds, were tailwinds in U.S. midstream oil & gas (tied to pre-existing projects), China general industrial, and N.A. agriculture end markets. Operating margin was 10.4%. After net adjustments of $5.2 million, adjusted operating margin was 13.6% of adjusted net sales.

*This earnings release includes non-GAAP financial measures. Descriptions of why we believe these non-GAAP measures are useful and reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included with this earnings release.

Summarizing Regal's second quarter 2020 performance, CEO Louis Pinkham commented, "Regal associates faced unprecedented personal and professional challenges in the quarter tied to COVID-19, including weak demand in many of our end markets, and disruptions to some of our principal manufacturing operations. However, a lot of hard work by our associates, executed with a sense of urgency, enabled our Company to achieve excellent deleverage, and very strong free cash flow. I am impressed by our associates' constant focus on balancing safety with a need to service our customers with Regal's essential products during this uniquely challenging period."

Mr. Pinkham went on to comment, "As I look across our segments, all faced severe, COVID-related end market headwinds that weighed on second quarter sales and, except for PTS, significant disruptions to key manufacturing operations. But despite these obstacles, both PTS and Industrial posted meaningful year-over-year operating profit and margin gains, while Commercial held its deleverage to 20%, and some of our businesses managed to realize market share gains. Climate performance was disappointing, but we believe it was largely due to COVID-related pressures outside our control, leaving us optimistic that much-improved order rates in June and July will translate into materially higher margins for this segment in the second half of 2020."

COVID-19 Update

COVID-19 evolved during the first quarter of 2020 into a global pandemic, resulting in a severe global health crisis that drove a dramatic slowdown in global economic and social activity. COVID-19 started to impact Regal's business in China early in the first quarter, and as the virus spread and the quarter progressed, the virus increasingly impacted the Company's business on a global scale.

Impacts from COVID-19 on Regal's business became more severe during the first half of the second quarter - both in terms of weakening demand in most of the Company's end markets, which are weighted to North America, and regarding its impact on the Company's manufacturing operations, particularly in Mexico and India. Fortunately, as the second quarter progressed, pressure on Regal's order rates started to abate, and previously disrupted supply chains and manufacturing capabilities also improved. At present, the Company's global manufacturing operations are largely operational, with plants running at somewhat reduced rates approximating 90% of full capacity, on average, in India and Mexico. The Company is hopeful that recent improvements will be sustainable, but acknowledges that in many regions confirmed cases of COVID-19 are on the rise.

In the face of this global crisis, management's first priority has been the health and safety of Regal associates. Regal implemented a host of measures to help its associates stay safe - measures that have been enhanced and refined as impacts from the virus grew, and as the Company's knowledge about how to enhance their effectiveness improved. Today, Regal believes that many of its COVID-19-related safety practices are best in class and in some cases have been recognized by local and regional governments as such.

As part of Regal's ongoing response to the impacts of COVID-19, the Company has taken additional cost actions, on top of the substantial restructuring, supply chain, and 80/20 reorganization efforts that were already underway prior to the start of the COVID-19 pandemic, and also beyond actions announced when it reported first quarter results. These additional actions included a firmwide reduction in force, and a voluntary early retirement program. Together, these additional actions impacted roughly 4% of the Company's workforce. Regal will consider making further changes to its cost structure as the implications of COVID-19 continue to evolve.

Framework for Third Quarter

For the third quarter of 2020, the Company expects its net sales to decline between 8% and 12% compared to the prior year, and for deleverage on net sales to fall in a range of 12-18%. This framework reflects the Company's cost initiatives, current backlog, July results, and estimated demand levels over the next two months, and does not take into consideration any significant changes in the global spread of, and government reactions to COVID-19.

In light of continued uncertainty created by the COVID-19 pandemic, in particular as it relates to the demand environment for the Company's products, combined with the inherently short-cycle nature of its business, which results in limited backlog, the Company feels it is not currently in a position to provide useful forward looking commentary beyond the third quarter.

Conference Call

Regal will hold a conference call to discuss this earnings release at 9:00 AM CDT (10:00 AM EDT) on Tuesday, August 4, 2020. To listen to the live audio and view the presentation during the call, please visit Regal's Investors website: https://investors.regalbeloit.com. To listen by phone or to ask the presenters a question, dial 1.888.317.6003 (U.S. callers) or +1.412.317.6061 (international callers) and enter 6531425# when prompted.

A webcast replay will be available at the link above, and a telephone replay will be available at 1.877.344.7529 (U.S. callers) or +1.412.317.0088 (international callers), using a replay access code of 10146106#. Both will be accessible for three months after the earnings call.

About the Company

Regal Beloit Corporation (NYSE: RBC) is a global leader in the engineering and manufacturing of electric motors and controls, power generation and power transmission products serving customers throughout the world. We create a better tomorrow by developing and responsibly producing energy-efficient products and systems.

The Company is comprised of four operating segments: Commercial Systems, Industrial Systems, Climate Solutions and Power Transmission Solutions. Regal is headquartered in Beloit, Wisconsin and has manufacturing, sales and service facilities worldwide. For more information, visit RegalBeloit.com.

CAUTIONARY STATEMENT

The following is a cautionary statement made under the Private Securities Litigation Reform Act of 1995: With the exception of historical facts, the statements contained in this release may be forward-looking statements. Forward-looking statements represent our management's judgment regarding future events. In many cases, you can identify forward-looking statements by terminology such as "may," "will," "expect," "intend," "estimate," "forecast," "anticipate," "believe," "should," "project" or "plan" or the negative of these terms or other similar words. These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties, assumptions and other factors, some of which are beyond our control, which could cause actual results to differ materially from those expressed or implied by such forward-looking statements, including but not limited to: the continued financial and operational impacts of and uncertainties relating to the COVID-19 pandemic on us and our customers and suppliers and the geographies in which we operate; uncertainties regarding our ability to execute our restructuring plans within expected costs and timing; actions taken by our competitors and our ability to effectively compete in the increasingly competitive global electric motor, drives and controls, power generation and power transmission industries; our ability to develop new products based on technological innovation, such as the Internet of Things, and marketplace acceptance of new and existing products, including products related to technology not yet adopted or utilized in certain geographic locations in which we do business; fluctuations in commodity prices and raw material costs; our dependence on significant customers; risks associated with global manufacturing, including risks associated with public health crises; issues and costs arising from the integration of acquired companies and businesses and the timing and impact of purchase accounting adjustments; our overall debt levels and our ability to repay principal and interest on our outstanding debt; prolonged declines in one or more markets we serve, such as heating, ventilation, air conditioning, refrigeration, power generation, oil and gas, unit material handling or water heating; economic changes in global markets where we do business, such as reduced demand for the products we sell, currency exchange rates, inflation rates, interest rates, recession, government policies, including policy changes affecting taxation, trade, tariffs, immigration, customs, border actions and the like, and other external factors that we cannot control; product liability and other litigation, or claims by end users, government agencies or others that our products or our customers' applications failed to perform as anticipated, particularly in high volume applications or where such failures are alleged to be the cause of property or casualty claims; unanticipated liabilities of acquired businesses; unanticipated adverse effects or liabilities from business exits or divestitures; unanticipated costs or expenses we may incur related to product warranty issues; our dependence on key suppliers and the potential effects of supply disruptions; infringement of our intellectual property by third parties, challenges to our intellectual property, and claims of infringement by us of third party technologies; effects on earnings of any significant impairment of goodwill or intangible assets; losses from failures, breaches, attacks or disclosures involving our information technology infrastructure and data; cyclical downturns affecting the global market for capital goods; and other risks and uncertainties including but not limited to those described in "Item 1A-Risk Factors" of the Company's Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission on February 26, 2020 and from time to time in other filed reports. All subsequent written and oral forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in their entirety by the applicable cautionary statements. The forward-looking statements included in this release are made only as of their respective dates, and we undertake no obligation to update these statements to reflect subsequent events or circumstances.

NON-GAAP MEASURES AND OTHER DEFINITIONS
Unaudited
(Dollars in Millions, Except per Share Data)

We prepare financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP"). We also periodically disclose certain financial measures in our quarterly earnings releases, on investor conference calls, and in investor presentations and similar events that may be considered "non-GAAP" financial measures. This additional information is not meant to be considered in isolation or as a substitute for our results of operations prepared and presented in accordance with GAAP.

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 (both historical and projected), adjusted income from operations, adjusted operating margin, adjusted net sales, net debt, adjusted EBITDA, adjusted operating leverage, adjusted net income attributable to Regal Beloit Corporation, free cash flow, free cash flow as a percentage of adjusted net income attributable to Regal Beloit Corporation, adjusted income before taxes, adjusted provision for income taxes, adjusted effective tax rate, net sales from ongoing business, adjusted income from operations of ongoing business, ongoing business adjusted operating margin and adjusted diluted earnings per share for ongoing business. We believe that these non-GAAP financial measures are useful measures for providing investors with additional information regarding our results of operations and for helping investors understand and compare our operating results across accounting periods and compared to our peers. Our management primarily uses adjusted income from operations, adjusted operating income, adjusted operating margin, and adjusted operating leverage to help us manage and evaluate our business and make operating decisions, while adjusted diluted earnings per share, net debt, adjusted EBITDA, adjusted net sales, adjusted net income attributable to Regal Beloit Corporation, free cash flow, free cash flow as a percentage of adjusted net income attributable to Regal Beloit Corporation, adjusted income before taxes, adjusted provision for income taxes, adjusted effective tax rate, net sales from ongoing business, adjusted income from operations of ongoing business, ongoing business adjusted operating margin and adjusted diluted earnings per share for ongoing business are primarily used to help us evaluate our business and forecast our future results. Accordingly, we believe disclosing and reconciling each of these measures helps investors evaluate our business in the same manner as management.

In addition to these non-GAAP measures, we also use the term "organic sales" to refer to GAAP sales from existing operations excluding any sales from acquired businesses recorded prior to the first anniversary of the acquisition ("net sales from business acquired") and excluding any sales from business divested/to be exited ("net 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. We use the term "organic sales growth" to refer to the increase in our sales between periods that is attributable to organic sales. For further clarification, we may use the term "acquisition growth" to refer to the increase in our sales between periods that is attributable to acquisition sales.

 


CONDENSED CONSOLIDATED STATEMENTS OF INCOME







Unaudited









(Dollars in Millions, Except per Share Data)


















Three Months Ended


Six Months Ended



Jun 27,
2020


Jun 29,
2019


Jun 27,
 2020


Jun 29,
 2019

Net Sales


$

634.1



$

873.7



$

1,368.3



$

1,727.5


Cost of Sales


463.8



639.7



994.7



1,258.9


Gross Profit


170.3



234.0



373.6



468.6


Operating Expenses


121.6



138.0



253.4



242.0


Asset Impairments


2.8





4.3



10.0


Total Operating Expenses


124.4



138.0



257.7



252.0


Income from Operations


45.9



96.0



115.9



216.6


Other (Income) Expenses, net


(1.1)



0.2



(2.2)



0.3


Interest Expense


10.6



13.4



22.2



27.0


Interest Income


1.4



1.4



2.5



2.5


Income before Taxes


37.8



83.8



98.4



191.8


Provision for Income Taxes


8.5



16.4



22.4



37.6


Net Income


29.3



67.4



76.0



154.2


Less: Net Income Attributable to Noncontrolling Interests


1.2



0.8



2.1



1.7


Net Income Attributable to Regal Beloit Corporation


$

28.1



$

66.6



$

73.9



$

152.5


Earnings Per Share Attributable to Regal Beloit Corporation:









Basic


$

0.69



$

1.56



$

1.82



$

3.57


Assuming Dilution


$

0.69



$

1.55



$

1.81



$

3.54


Cash Dividends Declared Per Share


$

0.30



$

0.30



$

0.60



$

0.58


Weighted Average Number of Shares Outstanding:









Basic


40.5



42.6



40.6



42.7


Assuming Dilution


40.7



43.0



40.7



43.0


 


 

CONDENSED CONSOLIDATED BALANCE SHEETS





Unaudited





(Dollars in Millions)







Jun 27, 2020


Dec 28, 2019

ASSETS





Current Assets:





Cash and Cash Equivalents


$

432.2



$

331.4


Trade Receivables, less Allowances
   of $13.3 Million in 2020 and $9.7 Million in 2019


427.2



461.4


Inventories


679.7



678.4


Prepaid Expenses and Other Current Assets


136.6



136.5


Total Current Assets


1,675.7



1,607.7







Net Property, Plant, Equipment and Noncurrent Assets


2,732.4



2,823.0


Total Assets


$

4,408.1



$

4,430.7







LIABILITIES AND EQUITY





Current Liabilities:





Accounts Payable


$

342.6



$

337.0


Other Accrued Expenses


235.2



222.9


Current Maturities of Debt


0.6



0.6


Total Current Liabilities


578.4



560.5







Long-Term Debt


1,125.1



1,136.9


Other Noncurrent Liabilities


357.6



352.9


Equity:





Total Regal Beloit Corporation Shareholders' Equity


2,319.1



2,351.1


Noncontrolling Interests


27.9



29.3


Total Equity


2,347.0



2,380.4


Total Liabilities and Equity


$

4,408.1



$

4,430.7


 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW









Unaudited









(Dollars in Millions)











Three Months Ended


Six Months Ended



Jun 27,
2020


Jun 29,
2019


Jun 27,
2020


Jun 29,
2019

CASH FLOWS FROM OPERATING ACTIVITIES:









Net Income


$

29.3



$

67.4



76.0



154.2


Adjustments to Reconcile Net Income and Changes in Assets and
Liabilities (Net of Acquisitions and Divestitures) to Net Cash Provided
by Operating Activities:









Depreciation and Amortization


33.3



32.2



65.9



66.5


Loss on Disposal of Assets


0.7



0.3



1.4



0.4


Loss (Gain) on Businesses Divested and Assets to be Exited


2.8



(4.2)



4.2



(35.4)


Share-Based Compensation Expense


2.8



3.1



5.5



7.4


Change in Operating Assets and Liabilities


18.0



13.5



36.6



(62.5)


Net Cash Provided by Operating Activities


86.9



112.3



189.6



130.6


CASH FLOWS FROM INVESTING ACTIVITIES:









Additions to Property, Plant and Equipment


(9.5)



(36.0)



(20.4)



(56.2)


Proceeds Received from Sales of Property, Plant and Equipment


2.6



1.7



5.3



1.7


Proceeds Received from Disposal of Businesses




18.8



0.3



138.2


Net Cash (Used in) Provided by Investing Activities


(6.9)



(15.5)



(14.8)



83.7


CASH FLOWS FROM FINANCING ACTIVITIES:









Net Borrowings (Repayments) Under Revolving Credit Facility


(239.5)



9.2



(12.4)



(60.4)


Net Repayments of Short-Term Borrowings




(1.6)






Proceeds from Long-Term Debt


0.1





0.1




Repayments of Long-Term Debt


(0.1)



(0.1)



(0.2)



(24.2)


Dividends Paid to Shareholders


(12.1)



(12.0)



(24.3)



(24.0)


Proceeds from the Exercise of Stock Options


0.2





0.2




Repurchase of Common Stock




(55.9)



(25.0)



(55.9)


Distributions to Noncontrolling Interest


(2.7)





(2.7)



(0.3)


Shares Surrendered for Taxes


(1.4)



(5.9)



(2.5)



(7.5)


Net Cash Used in Financing Activities


(255.5)



(66.3)



(66.8)



(172.3)


EFFECT OF EXCHANGE RATES ON CASH AND CASH
EQUIVALENTS


3.2



(3.5)



(7.2)



0.7


Net Increase (Decrease) in Cash and Cash Equivalents


(172.3)



27.0



100.8



42.7


Cash and Cash Equivalents at Beginning of Period


604.5



264.3



331.4



248.6


Cash and Cash Equivalents at End of Period


$

432.2



$

291.3



$

432.2



$

291.3




















 

 

SEGMENT INFORMATION



















Unaudited





















(Dollars in Millions)





















Three Months Ended



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal



Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019

Net Sales


$

175.9



$

246.3



$

120.6



$

155.5



$

178.2



$

267.9



$

159.4



$

204.0



$

634.1



$

873.7


Net Sales from
Businesses
Divested/to be Exited




(12.6)









(5.6)









(18.2)


Adjusted Net Sales*


$

175.9



$

233.7



$

120.6



$

155.5



$

178.2



$

262.3



$

159.4



$

204.0



$

634.1



$

855.5























GAAP Operating
Margin


3.5

%


8.4

%


2.7

%


(0.8)

%


11.2

%


19.3

%


10.4

%


12.2

%


7.2

%


11.0

%

Adjusted Operating
Margin*


6.0

%


9.5

%


4.3

%


0.1

%


12.4

%


17.6

%


13.6

%


12.4

%


9.4

%


11.0

%






















Components of Net
Sales:





















Organic Sales Growth*


(23.6)

%


(4.8)

%


(19.8)

%


(8.4)

%


(31.4)

%


2.3

%


(21.1)

%


(0.8)

%


(24.7)

%


(2.5)

%

Businesses
Divested/to be Exited


(3.8)

%


(9.1)

%


%


(0.9)

%


(1.4)

%


(5.0)

%


(0.1)

%


(2.6)

%


(1.5)

%


(5.0)

%

Foreign Currency
Impact


(1.2)

%


(1.8)

%


(2.6)

%


(2.8)

%


(0.7)

%


(0.7)

%


(0.7)

%


(1.0)

%


(1.2)

%


(1.5)

%






















SEGMENT INFORMATION



















Unaudited





















(Dollars in Millions)





















Six Months Ended



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal



Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019

Net Sales


$

375.3



$

488.5



$

250.2



$

293.6



$

388.3



$

531.2



$

354.5



$

414.2



$

1,368.3



$

1,727.5


Net Sales from
Businesses
Divested/to be Exited




(25.0)









(21.1)





(5.6)





(51.7)


Adjusted Net Sales*


$

375.3



$

463.5



$

250.2



$

293.6



$

388.3



$

510.1



$

354.5



$

408.6



$

1,368.3



$

1,675.8























GAAP Operating
Margin


5.0

%


16.1

%


1.1

%


(1.9)

%


12.7

%


17.1

%


12.7

%


12.8

%


8.5

%


12.5

%

Adjusted Operating
Margin*


6.9

%


9.8

%


2.5

%


(0.6)

%


13.9

%


16.7

%


14.8

%


13.4

%


10.1

%


10.9

%






















Components of Net
Sales:





















Organic Sales Growth


(18.1)

%


(3.9)

%


(12.6)

%


(10.2)

%


(23.3)

%


3.0

%


(12.6)

%


1.2

%


(17.4)

%


(1.9)

%

Acquisitions


%


6.9

%


%


%


%


%


%


%


%


1.9

%

Businesses
Divested/to be Exited


(4.2)

%


(11.2)

%


%


(0.8)

%


(3.1)

%


(3.2)

%


(1.2)

%


(1.0)

%


(2.4)

%


(4.4)

%

Foreign Currency
Impact


(0.9)

%


(1.6)

%


(2.2)

%


(3.1)

%


(0.5)

%


(0.9)

%


(0.6)

%


(1.2)

%


(1.0)

%


(1.6)

%

 

 

ADJUSTED DILUTED EARNINGS PER SHARE


Three Months Ended


Six Months Ended



Jun 27,
2020


Jun 29,
2019


Jun 27,
 2020


Jun 29,
 2019

GAAP Diluted Earnings Per Share


$

0.69



$

1.55



$

1.81



$

3.54


Restructuring and Related Costs


0.21



0.07



0.31



0.11


Loss (Gain) on Businesses Divested and Assets to be Exited


0.05



(0.10)



0.08



(0.69)


Net Loss (Income) from Businesses Divested/to be Exited




(0.03)



0.01



(0.10)


Executive Transition Costs






0.05



0.03


Adjusted Diluted Earnings Per Share


$

0.95



$

1.49



$

2.26



$

2.89











 

 

ADJUSTED INCOME FROM OPERATIONS
























Three Months Ended



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal



Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019

GAAP Income (Loss) from
Operations


$

6.2



$

20.8



$

3.2



$

(1.3)



$

20.0



$

51.7



$

16.5



$

24.8



$

45.9



$

96.0


Restructuring and Related Costs


2.3



1.1



2.0



1.5



1.3



0.6



5.3



0.4



10.9



3.6


Loss (Gain) on Businesses
Divested and Assets to be Exited


2.0



1.8







0.8



(6.1)





0.1



2.8



(4.2)


Gain on Sale of Assets














(0.1)





(0.1)




Operating Loss (Income) from
Businesses Divested/to be Exited




(1.6)









(0.1)









(1.7)


Executive Transition Costs




0.1

















0.1


Adjusted Income from Operations


$

10.5



$

22.2



$

5.2



$

0.2



$

22.1



$

46.1



$

21.7



$

25.3



$

59.5



$

93.8























GAAP Operating Margin %


3.5%


8.4%


2.7%


(0.8)%


11.2%


19.3%


10.4%


12.2%


7.2%


11.0%

Adjusted Operating Margin %


6.0%


9.5%


4.3%


0.1%


12.4%


17.6%


13.6%


12.4%


9.4%


11.0%






















ADJUSTED INCOME (LOSS) FROM OPERATIONS






































Six Months Ended



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal



Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019

GAAP Income (Loss) from
Operations


$

18.7



$

78.6



$

2.7



$

(5.6)



$

49.5



$

90.6



$

45.0



$

53.0



$

115.9



$

216.6


Restructuring and Related Costs


4.1



2.3



2.9



2.4



2.4



0.7



7.1



0.5



16.5



5.9


Purchase Accounting and
Transaction Costs




0.1

















0.1


(Gain) Loss on Businesses
Divested and Assets to be Exited


2.7



(32.8)



0.2



1.0



1.3



(4.8)





1.2



4.2



(35.4)


Gain on Sale of Assets














(0.1)





(0.1)




Operating (Income) Loss from
Businesses Divested/to be Exited




(3.3)







0.4



(2.0)





(0.3)



0.4



(5.6)


Executive Transition Costs


0.5



0.5



0.4



0.3



0.5



0.5



0.4



0.4



1.8



1.7


Adjusted Income (Loss) from
Operations


$

26.0



$

45.4



$

6.2



$

(1.9)



$

54.1



$

85.0



$

52.4



$

54.8



$

138.7



$

183.3























GAAP Operating Margin %


5.0%


16.1%


1.1%


(1.9)%


12.7%


17.1%


12.7%


12.8%


8.5%


12.5%

Adjusted Operating Margin %


6.9%


9.8%


2.5%


(0.6)%


13.9%


16.7%


14.8%


13.4%


10.1%


10.9%

 

 

DEBT TO EBITDA




Last Twelve Months





Jun 27, 2020


Dec 28, 2019

Net Income


$

164.4



$

242.6


Interest Expense




48.2



53.0


Interest Income




(5.6)



(5.6)


Taxes




46.0



61.2


Depreciation and Amortization




133.9



134.5


EBITDA




$

386.9



$

485.7


Restructuring and Related Costs




41.9



31.3


Purchase Accounting and Transactions Costs






0.1


Impairment and Exit Related Costs




4.3



10.0


Executive Transition Costs




2.3



2.2


Operating Loss (Income) from Businesses Divested/to be Exited




1.9



(4.1)


Gain on Sale of Assets




(3.9)



(3.8)


Loss (Gain) on Divestiture of Businesses




0.6



(44.7)


Adjusted EBITDA




$

434.0



$

476.7









Current Maturities of Long-Term Debt




$

0.6



$

0.6


Long-Term Debt




1,125.1



1,136.9


Total Gross Debt




$

1,125.7



$

1,137.5


Cash




(432.2)



(331.4)


Net Debt




$

693.5



$

806.1









Gross Debt/EBITDA




2.9



2.3


Gross Debt/Adjusted EBITDA




2.6



2.4









Net Debt/EBITDA




1.8



1.7


Net Debt/Adjusted EBITDA




1.6



1.7


 

 

OPERATING LEVERAGE -
TOTAL REGAL


Three Months Ended


Six Months Ended

(Dollars in Millions)


Jun 27,
2020


Jun 29,
2019


Change


Jun 27,
 2020


Jun 29,
 2019


Change

GAAP Income from Operations


$

45.9



$

96.0



$

(50.1)



$

115.9



$

216.6



$

(100.7)


Adjusted Income from Operations


$

59.5



$

93.8



$

(34.3)



$

138.7



$

183.3



$

(44.6)















Net Sales


$

634.1



$

873.7



$

(239.6)



$

1,368.3



$

1,727.5



$

(359.2)


Adjusted Net Sales


$

634.1



$

855.5



$

(221.4)



$

1,368.3



$

1,675.8



$

(307.5)















GAAP Operating Leverage






20.9

%






28.0

%

Adjusted Operating Leverage






15.5

%






14.5

%

 

 

OPERATING LEVERAGE -
COMMERCIAL SYSTEMS


Three Months Ended


Six Months Ended

(Dollars in Millions)


Jun 27,
 2020


Jun 29,
 2019


Change


Jun 27,
 2020


Jun 29,
 2019


Change

GAAP Income from Operations


$

6.2



$

20.8



$

(14.6)



$

18.7



$

78.6



$

(59.9)


Adjusted Income from Operations


$

10.5



$

22.2



$

(11.7)



$

26.0



$

45.4



$

(19.4)















Net Sales


$

175.9



$

246.3



$

(70.4)



$

375.3



$

488.5



$

(113.2)


Adjusted Net Sales


$

175.9



$

233.7



$

(57.8)



$

375.3



$

463.5



$

(88.2)















GAAP Operating Leverage






20.7

%






52.9

%

Adjusted Operating Leverage






20.2

%






22.0

%

 

 

FREE CASH FLOW


Three Months Ended


Six Months Ended



Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019

Net Cash Provided by Operating Activities


$

86.9



$

112.3



$

189.6



$

130.6


Additions to Property Plant and Equipment


(9.5)



(36.0)



(20.4)



(56.2)


Free Cash Flow


$

77.4



$

76.3



$

169.2



$

74.4











GAAP Net Income Attributable to Regal Beloit

Corporation


$

28.1



$

66.6



$

73.9



$

152.5


Loss (Gain) on Businesses Divested and Impairments


2.8



(4.2)



4.2



(35.4)


Tax Effect from Loss (Gain) on Businesses Divested
and Impairments


(0.6)



0.2



(0.9)



5.5


Adjusted Net Income Attributable to Regal Beloit
Corporation1


$

30.3



$

62.6



$

77.2



$

122.6











Free Cash Flow as a Percentage of Adjusted Net
Income Attributable to Regal Beloit Corporation


255.4

%


121.9

%


219.2

%


60.7

%










 1 The Net Income Attributable to Regal Beloit Corporation is adjusted for the gains and losses on divested businesses and goodwill
and asset impairments related to the businesses to be exited and used in the Free Cash Flow Calculation.

 

 

ADJUSTED EFFECTIVE TAX RATE


Three Months Ended


Six Months Ended



Jun 27,
 2020


Jun 29,
 2019


Jun 27,
 2020


Jun 29,
 2019

Income before Taxes


$

37.8



$

83.8



$

98.4



$

191.8


Provision for Income Taxes


8.5



16.4



22.4



37.6


Effective Tax Rate


22.5

%


19.6

%


22.8

%


19.6

%










Income before Taxes


$

37.8



$

83.8



$

98.4



$

191.8


Loss (Gain) on Businesses Divested and Assets to be
Exited


2.8



(4.2)



4.2



(35.4)


Adjusted Income before Taxes


$

40.6



$

79.6



$

102.6



$

156.4











Provision for Income Taxes


$

8.5



$

16.4



$

22.4



$

37.6


Tax Effect from Loss (Gain) on Businesses Divested and
Assets to be Exited


0.6



(0.2)



0.9



(5.5)


Non-deductible Portion of Executive Transition Costs






(0.5)




Adjusted Provision for Income Taxes


$

9.1



$

16.2



$

22.8



$

32.1











Adjusted Effective Tax Rate


22.4

%


20.4

%


22.2

%


20.5

%

 

 

ORGANIC SALES GROWTH


Three Months Ended



June 27, 2020



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal

Net Sales Three Months Ended Jun 27,
2020


$

175.9



$

120.6



$

178.2



$

159.4



$

634.1


Impact from Foreign Currency Exchange
Rates


2.7



4.1



1.8



1.5



10.1


Organic Sales Three Months Ended Jun
27, 2020


$

178.6



$

124.7



$

180.0



$

160.9



$

644.2













Net Sales Three Months Ended Jun 29,
2019


$

246.3



$

155.5



$

267.9



$

204.0



$

873.7


Net Sales from Businesses Divested/to
be Exited


(12.6)





(5.6)





(18.2)


Adjusted Net Sales Three Months Ended
Jun 29, 2019


$

233.7



$

155.5



$

262.3



$

204.0



$

855.5













Three Months Ended Jun 27, 2020
Organic Sales Growth %


(23.6)

%


(19.8)

%


(31.4)

%


(21.1)

%


(24.7)

%

Three Months Ended Jun 27, 2020 Net
Sales Growth %


(28.6)

%


(22.4)

%


(33.5)

%


(21.9)

%


(27.4)

%












ORGANIC SALES GROWTH


Six Months Ended



June 27, 2020



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal

Net Sales Six Months Ended Jun 27,
2020


$

375.3



$

250.2



$

388.3



$

354.5



$

1,368.3


Impact from Foreign Currency Exchange
Rates


4.4



6.4



2.8



2.5



16.1


Organic Sales Six Months Ended Jun 27,
2020


$

379.7



$

256.6



$

391.1



$

357.0



$

1,384.4













Net Sales Six Months Ended Jun 29,
2019


$

488.5



$

293.6



$

531.2



$

414.2



$

1,727.5


Net Sales from Businesses Divested/to
be Exited


(25.0)





(21.1)



(5.6)



(51.7)


Adjusted Net Sales Six Months Ended
Jun 29, 2019


$

463.5



$

293.6



$

510.1



$

408.6



$

1,675.8













Six Months Ended Jun 27, 2020 Organic
Sales Growth %


(18.1)

%


(12.6)

%


(23.3)

%


(12.6)

%


(17.4)

%

Six Months Ended Jun 27, 2020 Net
Sales Growth %


(23.2)

%


(14.8)

%


(26.9)

%


(14.4)

%


(20.8)

%

 

The following tables outline by quarter and full year the 2019 net sales and income from operations, and the full year adjusted diluted earnings per share, illustrating the impact of businesses divested and to be exited.



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal

Fiscal 2019 First Quarter Schedule
for Ongoing Business











Net Sales Three Months Ended March
30, 2019


$

242.2



$

138.1



$

263.3



$

210.2



$

853.8


Net Sales from Businesses Divested/to
be Exited


(12.4)





(15.5)



(5.6)



(33.5)


Net Sales from Ongoing Business


$

229.8



$

138.1



$

247.8



$

204.6



$

820.3













GAAP Income (Loss) from Operations
Three Months Ended March 30, 2019


$

57.8



$

(4.3)



$

38.9



$

28.2



$

120.6


Restructuring and Related Costs


1.2



0.9



0.1



0.1



2.3


Purchase Accounting and Transaction
Costs


0.1









0.1


(Gain) Loss on Businesses Divested
and Assets to be Exited


(34.6)



1.0



1.3



1.1



(31.2)


Income from Operations of Businesses
Divested/to be Exited


(1.7)





(1.9)



(0.3)



(3.9)


Executive Transition Costs


0.4



0.3



0.5



0.4



1.6


Adjusted Income (Loss) from
Operations of Ongoing Business


$

23.2



$

(2.1)



$

38.9



$

29.5



$

89.5













Ongoing Business Adjusted Operating
Margin %


10.1

%


(1.5)

%


15.7

%


14.4

%


10.9

%












Fiscal 2019 Second Quarter
Schedule for Ongoing Business











Net Sales Three Months Ended June
29, 2019


$

246.3



$

155.5



$

267.9



$

204.0



$

873.7


Net Sales from Businesses Divested/to
be Exited


(12.6)





(5.6)





(18.2)


Net Sales from Ongoing Business


$

233.7



$

155.5



$

262.3



$

204.0



$

855.5













GAAP Income (Loss) from Operations
Three Months Ended June 29, 2019


$

20.8



$

(1.3)



$

51.7



$

24.8



$

96.0


Restructuring and Related Costs


1.1



1.5



0.6



0.4



3.6


(Gain) Loss on Businesses Divested
and Assets to be Exited


1.8





(6.1)



0.1



(4.2)


Income from Operations of Businesses
Divested/to be Exited


(1.6)





(0.1)





(1.7)


Executive Transition Costs


0.1









0.1


Adjusted Income from Operations of
Ongoing Business


$

22.2



$

0.2



$

46.1



$

25.3



$

93.8













Ongoing Business Adjusted Operating
Margin %


9.5

%


0.1

%


17.6

%


12.4

%


11.0

%

 

 



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal

Fiscal 2019 Third Quarter Schedule
for Ongoing Business











Net Sales Three Months Ended
September 28, 2019


$

214.8



$

143.8



$

230.9



$

182.8



$

772.3


Net Sales from Businesses Divested/to
be Exited






(0.9)





(0.9)


Net Sales from Ongoing Business


$

214.8



$

143.8



$

230.0



$

182.8



$

771.4













GAAP Income (Loss) from Operations
Three Months Ended September 28,
2019


$

16.6



$

(2.3)



$

37.6



$

20.9



$

72.8


Restructuring and Related Costs


2.5



3.1



0.8



0.9



7.3


Loss on Businesses Divested and
Assets to be Exited


0.1





0.1





0.2


Loss from Operations of Businesses
Divested/to be Exited






0.9





0.9


Executive Transition Costs




0.1







0.1


Adjusted Income from Operations of
Ongoing Business


$

19.2



$

0.9



$

39.4



$

21.8



$

81.3













Ongoing Business Adjusted Operating
Margin %


8.9

%


0.6

%


17.1

%


11.9

%


10.5

%












Fiscal 2019 Fourth Quarter Schedule
for Ongoing Business











Net Sales Three Months Ended
December 28, 2019


$

202.0



$

138.0



$

206.4



$

191.8



$

738.2


Net Sales from Businesses Divested/to
be Exited






(0.2)





(0.2)


Net Sales from Ongoing Business


$

202.0



$

138.0



$

206.2



$

191.8



$

738.0













GAAP Income (Loss) from Operations
Three Months Ended December 28,
2019


$

7.9



$

(1.4)



$

35.7



$

19.5



$

61.7


Restructuring and Related Costs


7.0



2.9



2.7



5.5



18.1


Gain on Sale of Assets






(3.8)





(3.8)


Loss on Businesses Divested and
Assets to be Exited


0.1







0.4



0.5


Loss from Operations of Businesses
Divested/to be Exited






0.6





0.6


Executive Transition Costs


0.1



0.1



0.1



0.1



0.4


Adjusted Income from Operations of
Ongoing Business


$

15.1



$

1.6



$

35.3



$

25.5



$

77.5













Ongoing Business Adjusted Operating
Margin %


7.5

%


1.2

%


17.1

%


13.3

%


10.5

%

 

 



Commercial
Systems


Industrial
Systems


Climate
Solutions


Power
Transmission
Solutions


Total Regal

Fiscal 2019 Full Year Schedule for
Ongoing Business











Net Sales Twelve Months Ended
December 28, 2019


$

905.3



$

575.4



$

968.5



$

788.8



$

3,238.0


Net Sales from Businesses Divested/to
be Exited


(25.0)





(22.2)



(5.6)



(52.8)


Net Sales from Ongoing Business


$

880.3



$

575.4



$

946.3



$

783.2



$

3,185.2













GAAP Income (Loss) from Operations
Twelve Months Ended December 28,
2019


$

103.1



$

(9.3)



$

163.9



$

93.4



$

351.1


Restructuring and Related Costs


11.8



8.4



4.2



6.9



31.3


Purchase Accounting and Transaction
Costs


0.1









0.1


Gain on Sale of Assets






(3.8)





(3.8)


(Gain) Loss on Businesses Divested
and Assets to be Exited


(32.6)



1.0



(4.7)



1.6



(34.7)


Income from Operations of Businesses
Divested/to be Exited


(3.3)





(0.5)



(0.3)



(4.1)


Executive Transition Costs


0.6



0.5



0.6



0.5



2.2


Adjusted Income from Operations of
Ongoing Business


$

79.7



$

0.6



$

159.7



$

102.1



$

342.1













Ongoing Business Adjusted Operating
Margin %


9.1

%


0.1

%


16.9

%


13.0

%


10.7

%

 

2019 ADJUSTED DILUTED EARNINGS PER SHARE
FOR ONGOING BUSINESS


Three Months Ended


Twelve
Months
Ended
Dec 28,
2019



Mar 30,
 2019


Jun 29,
 2019


Sep 28,
 2019


Dec 28,
 2019


Adjusted Diluted Earnings Per Share


$

1.43



$

1.52



$

1.35



$

1.25



$

5.55


Earnings Per Share from Businesses Divested/to be Exited


(0.03)



(0.03)







(0.06)


Adjusted Diluted Earnings Per Share for Ongoing Business


$

1.40



$

1.49



$

1.35



$

1.25



$

5.49


 

Cision View original content:http://www.prnewswire.com/news-releases/regal-beloit-corporation-announces-second-quarter-2020-financial-results-301105022.html

SOURCE Regal Beloit Corporation