BELOIT, Wis., Feb. 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 fourth quarter 2019 diluted
earnings per share of $0.89. Fourth
quarter 2019 adjusted diluted earnings per share* were $1.25. Full year 2019 diluted earnings per share
were $5.66. Full year 2019 adjusted
diluted earnings per share were $5.49.
Key financial results for the fourth quarter 2019 included:
- Total net sales of $738.2 million
decreased 16.3% from the prior year and included a negative 0.5%
impact from foreign currency and a negative 6.5% impact from
businesses divested/to be exited. The result was a negative organic
sales growth rate of 9.3%.
- Income from operations was $61.7
million or 8.4% of net sales. Adjusted income from
operations was $77.5 million or 10.5%
of adjusted net sales.
- Adjusted income from operations delevered at 12.2% from prior
year.
- Net cash provided by operating activities was $137.3 million and capital expenditures totaled
$15.1 million, resulting in free cash
flow of $122.2 million.
- Inventories down $47.3 million
from the end of the third quarter 2019.
- Debt decreased $63.4 million from
$1,200.9 million at the end of the
third quarter 2019 to $1,137.5
million. Net debt decreased $101.8
million from $907.9 million at
the end of the third quarter 2019 to $806.1
million.
- Debt to EBITDA was 2.3, unchanged from the end of the third
quarter 2019. Net debt to adjusted EBITDA was 1.7 down from 1.9 at
the end of the third quarter 2019.
- Purchased 180,763 shares for a total of $15.0 million.
Key Financial results for the full year 2019 included:
- Income from operations was $351.1
million or 10.8% of net sales. Adjusted income from
operations was $342.1 million or
10.7% of adjusted net sales.
- Adjusted income from operations delevered at 15.5% from prior
year.
- Net cash provided by operating activities was $408.5 million and capital expenditures totaled
$92.4 million, resulting in free cash
flow of $316.1 million as compared to
$285.1 million in 2018.
- Debt decreased $169.6 million
from $1,307.1 million at the end of
2018 to $1,137.5 million. Net debt
decreased $252.4 million from
$1,058.5 million at the end of 2018
to $806.1 million.
- Debt to EBITDA was 2.3, down from 2.7 at the end of the end of
2018. Net debt to adjusted EBITDA was 1.7 down from 2.1 at the end
of 2018.
- Purchased 2,194,545 shares for a total of $165.0 million.
Effective as of December 28, 2019,
the Company reorganized its segments to align with its new
management reporting structure and business activities. Prior to
this reorganization, the Company was comprised of three segments:
Commercial & Industrial Systems, Climate Solutions and Power
Transmission Solutions. As a result of this reorganization, the
Company divided the Commercial and Industrial Systems segment into
separate segments. Therefore, the Company is now comprised of four
segments: Commercial Systems, Industrial Systems, Climate
Solutions, and Power Transmission Solutions. The Company has recast
previously reported segment financial information on a basis
consistent with these segments. For details on the 2018 and 2019
recast results reflecting the realigned segments, please see the
tables in the appendix. A description of the Company's four
segments can be found in the Company's Form 8-K dated February 3, 2020.
*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.
"While the market conditions continue to be challenging, our
ability to remove cost and delever at a relatively low rate for
three consecutive quarters further illustrates the margin potential
of the company. The Climate and PTS businesses were both able to
achieve notable operating profit growth despite sizable sales
headwinds. With our announced re-segmentation, our Commercial and
Industrial businesses will have improved transparency, renewed
focus, and clear accountability. We have new leadership in
approximately half of our top 25 business unit management roles,
which in addition to our tenured talent, is driving fresh ideas and
a spotlight on performance. Lastly, Regal delivered another quarter
of excellent free cash flow. I am very proud of our teams'
efforts," said Regal CEO Louis
Pinkham.
Fourth quarter 2019 segment results versus the prior year fourth
quarter:
- Commercial Systems segment net sales were $202.0 million, a decrease of 26.1%. Businesses
divested/to be exited had a negative 15.1% impact, and foreign
currency had a negative 0.6% impact. The result was a negative
organic sales growth rate of 10.4% driven by continued inventory
de-stocking in the North American pool pump market, weakness in
North American general industry, and the impact of 80/20 account
pruning. Operating margin was 3.9%. After net adjustments of
$7.2 million, adjusted operating
margin was 7.5% of adjusted net sales. Adjusted income from
operations delevered at 28.7% from prior year.
- Industrial Systems segment net sales were $138.0 million, a decrease of 15.6%. Businesses
divested/to be exited had a negative 0.7% impact, and foreign
currency had a negative 0.7% impact. The result was a negative
organic sales growth rate of 14.2% driven by continued power
generation project delays due to end market overcapacity and the
oil & gas downturn, weak North American and China industrial demand due to trade
uncertainty, and the impact of 80/20 account pruning. Operating
margin was negative 1.0%. After net adjustments of $3.0 million, adjusted operating margin was 1.2%
of adjusted net sales. Adjusted income from operations delevered at
18.3% from prior year.
- Climate Solutions segment net sales were $206.4 million, a decrease of 11.1%. The
businesses divested/to be exited had a negative 4.4% impact, and
foreign currency had a negative 0.2% impact. The result was a
negative organic sales growth rate of 6.5% driven by a mild start
to the winter in North America,
the impact from the FER pre-buy in residential HVAC in the first
half of the year, inventory reductions by HVAC OEMs and 80/20
account pruning efforts, which were partially offset by improving
demand in Asia Pacific. Operating
margin was 17.3%. After net adjustments of $0.4 million, adjusted operating margin was 17.1%
of adjusted net sales. Adjusted income from operations grew despite
the 6.5% organic sales decline in the quarter.
- Power Transmission Solutions segment net sales were
$191.8 million, a decrease of 9.9%.
The businesses divested/to be exited had a negative 2.3% impact,
and foreign currency had a negative 0.4% impact. The result was a
negative organic sales growth rate of 7.2% driven by a significant
slowdown in upstream and midstream oil & gas, continued
weakness in the industrial distribution channel, and 80/20 account
pruning efforts, which were partially offset by strong demand in
renewable energy. Operating margin was 10.2%. After net adjustments
of $6.0 million, adjusted operating
margin was 13.3% of adjusted net sales. Adjusted income from
operations grew despite the 7.2% organic sales decline in the
quarter.
2020 Outlook
"We are providing adjusted diluted earnings per share
guidance of $5.65 to $6.05, an increase of approximately 7% at the
midpoint from 2019. We expect markets to continue to be challenged
in the first half of the year but believe the second half should
see a recovery," continued Mr. Pinkham.
He concluded, "We are energized about our re-segmentation,
executing 80/20, and driving improvement in profitability, while
staying laser focused on exceeding customer needs with
differentiated products, solutions, and services. I look forward to
sharing more about our strategy to drive further shareholder
creation at our Investor Day on March
3rd in New York
City."
The Company forecasts 2020 GAAP diluted earnings per share of
$5.35 to $5.75. The difference between the GAAP diluted
earnings per share guidance and the adjusted diluted earnings per
share guidance relates to expected restructuring and related costs
of $0.28 per share, gain on
businesses divested and assets to be exited of $0.01 per share, and executive transition costs
of $0.03 per share.
For details related to all 2018 and 2019 divestitures, please
see the tables in the appendix. In these tables, net sales
and adjusted income from operations are provided for each
segment by quarter and for the full year for ongoing business
comparison purposes.
Conference Call
Regal will hold a conference call to discuss the earnings
release at 9:00 AM CST (10:00 AM EST) on Tuesday,
February 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
2781436# 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 10138325#. Both will be accessible until May 4, 2020.
About the Company
Regal Beloit Corporation (NYSE: RBC) is a global leader in the
engineering and manufacturing of electric motors and controls,
power generation solutions and power transmission products serving
customers throughout the world. We create a better tomorrow by
developing and responsibly producing energy-efficient products and
systems.
Our 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:
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, 2019 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
|
|
Twelve Months
Ended
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
Net Sales
|
|
$
|
738.2
|
|
|
$
|
881.7
|
|
|
$
|
3,238.0
|
|
|
$
|
3,645.6
|
|
Cost of
Sales
|
|
548.0
|
|
|
642.0
|
|
|
2,377.3
|
|
|
2,681.0
|
|
Gross
Profit
|
|
190.2
|
|
|
239.7
|
|
|
860.7
|
|
|
964.6
|
|
Operating
Expenses
|
|
128.5
|
|
|
149.9
|
|
|
499.6
|
|
|
599.4
|
|
Goodwill
Impairment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.5
|
|
Asset
Impairments
|
|
—
|
|
|
—
|
|
|
10.0
|
|
|
8.7
|
|
Total Operating
Expenses
|
|
128.5
|
|
|
149.9
|
|
|
509.6
|
|
|
617.6
|
|
Income from
Operations
|
|
61.7
|
|
|
89.8
|
|
|
351.1
|
|
|
347.0
|
|
Other (Income)
Expenses, net
|
|
(0.5)
|
|
|
0.3
|
|
|
(0.1)
|
|
|
1.5
|
|
Interest
Expense
|
|
12.5
|
|
|
14.3
|
|
|
53.0
|
|
|
55.2
|
|
Interest
Income
|
|
1.6
|
|
|
0.1
|
|
|
5.6
|
|
|
1.9
|
|
Income before
Taxes
|
|
51.3
|
|
|
75.3
|
|
|
303.8
|
|
|
292.2
|
|
Provision for Income
Taxes
|
|
13.7
|
|
|
18.8
|
|
|
61.2
|
|
|
56.4
|
|
Net Income
|
|
37.6
|
|
|
56.5
|
|
|
242.6
|
|
|
235.8
|
|
Less: Net Income
Attributable to Noncontrolling Interests
|
|
0.9
|
|
|
0.9
|
|
|
3.7
|
|
|
4.6
|
|
Net Income
Attributable to Regal Beloit Corporation
|
|
$
|
36.7
|
|
|
$
|
55.6
|
|
|
$
|
238.9
|
|
|
$
|
231.2
|
|
Earnings Per Share
Attributable to Regal Beloit Corporation:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.90
|
|
|
$
|
1.29
|
|
|
$
|
5.69
|
|
|
$
|
5.30
|
|
Assuming
Dilution
|
|
$
|
0.89
|
|
|
$
|
1.28
|
|
|
$
|
5.66
|
|
|
$
|
5.26
|
|
Cash Dividends
Declared Per Share
|
|
$
|
0.30
|
|
|
$
|
0.28
|
|
|
$
|
1.18
|
|
|
$
|
1.10
|
|
Weighted Average
Number of Shares Outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
40.9
|
|
|
43.1
|
|
|
42.0
|
|
|
43.6
|
|
Assuming
Dilution
|
|
41.1
|
|
|
43.4
|
|
|
42.2
|
|
|
43.9
|
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
Unaudited
|
|
|
|
|
(Dollars in
Millions)
|
|
|
|
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
ASSETS
|
|
|
|
|
Current
Assets:
|
|
|
|
|
Cash and Cash
Equivalents
|
|
$
|
331.4
|
|
|
$
|
248.6
|
|
Trade Receivables,
less Allowances of $9.7 Million in 2019 and $13.3 Million in
2018
|
|
461.4
|
|
|
551.9
|
|
Inventories
|
|
678.4
|
|
|
767.2
|
|
Prepaid Expenses and
Other Current Assets
|
|
136.5
|
|
|
250.0
|
|
Total Current
Assets
|
|
1,607.7
|
|
|
1,817.7
|
|
|
|
|
|
|
Net Property, Plant,
Equipment and Noncurrent Assets
|
|
2,823.0
|
|
|
2,806.1
|
|
Total
Assets
|
|
$
|
4,430.7
|
|
|
$
|
4,623.8
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts
Payable
|
|
$
|
337.0
|
|
|
$
|
424.8
|
|
Other Accrued
Expenses
|
|
222.9
|
|
|
258.2
|
|
Current Maturities of
Debt
|
|
0.6
|
|
|
0.5
|
|
Total Current
Liabilities
|
|
560.5
|
|
|
683.5
|
|
|
|
|
|
|
Long-Term
Debt
|
|
1,136.9
|
|
|
1,306.6
|
|
Other Noncurrent
Liabilities
|
|
352.9
|
|
|
295.2
|
|
Equity:
|
|
|
|
|
Total Regal Beloit
Corporation Shareholders' Equity
|
|
2,351.1
|
|
|
2,310.5
|
|
Noncontrolling
Interests
|
|
29.3
|
|
|
28.0
|
|
Total
Equity
|
|
2,380.4
|
|
|
2,338.5
|
|
Total Liabilities and
Equity
|
|
$
|
4,430.7
|
|
|
$
|
4,623.8
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOW
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
(Dollars in
Millions)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net Income
|
|
37.6
|
|
|
56.5
|
|
|
242.6
|
|
|
235.8
|
|
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
|
|
34.1
|
|
|
36.1
|
|
|
134.5
|
|
|
142.4
|
|
(Gain) Loss on
Disposal of Assets
|
|
(2.4)
|
|
|
(2.4)
|
|
|
(0.7)
|
|
|
1.1
|
|
(Gain) Loss on
Businesses Divested and Assets to be Exited
|
|
0.5
|
|
|
—
|
|
|
(34.7)
|
|
|
34.9
|
|
Share-Based
Compensation Expense
|
|
3.0
|
|
|
6.4
|
|
|
13.0
|
|
|
16.9
|
|
Change in Operating
Assets and Liabilities
|
|
64.5
|
|
|
15.8
|
|
|
53.8
|
|
|
(68.4)
|
|
Net Cash Provided by
Operating Activities
|
|
137.3
|
|
|
112.4
|
|
|
408.5
|
|
|
362.7
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Additions to
Property, Plant and Equipment
|
|
(15.1)
|
|
|
(18.4)
|
|
|
(92.4)
|
|
|
(77.6)
|
|
Proceeds Received
from Sales of Property, Plant and Equipment
|
|
7.1
|
|
|
5.6
|
|
|
8.8
|
|
|
10.0
|
|
Net Sales of
Investment Securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.5
|
|
Business
Acquisitions, Net of Cash Acquired
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(161.5)
|
|
Proceeds Received
from (Settlement of) Disposal of Businesses
|
|
(1.7)
|
|
|
0.7
|
|
|
157.9
|
|
|
0.7
|
|
Net Cash (Used in)
Provided by Investing Activities
|
|
(9.7)
|
|
|
(12.1)
|
|
|
74.3
|
|
|
(227.9)
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net (Repayments)
Borrowings Under Revolving Credit Facility
|
|
2.4
|
|
|
53.0
|
|
|
(80.7)
|
|
|
78.6
|
|
Net Repayments of
Short-Term Borrowings
|
|
—
|
|
|
(0.1)
|
|
|
—
|
|
|
(0.7)
|
|
Proceeds from
Long-Term Debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
900.2
|
|
Repayments of
Long-Term Debt
|
|
(66.1)
|
|
|
(25.1)
|
|
|
(90.3)
|
|
|
(811.4)
|
|
Dividends Paid to
Shareholders
|
|
(12.3)
|
|
|
(12.1)
|
|
|
(48.9)
|
|
|
(47.2)
|
|
Proceeds from the
Exercise of Stock Options
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
Repurchase of Common
Stock
|
|
(15.0)
|
|
|
(49.5)
|
|
|
(165.1)
|
|
|
(127.8)
|
|
Distributions to
Noncontrolling Interest
|
|
—
|
|
|
—
|
|
|
(1.8)
|
|
|
(1.6)
|
|
Shares Surrendered
for Taxes
|
|
(2.9)
|
|
|
(0.1)
|
|
|
(10.9)
|
|
|
(3.5)
|
|
Purchase of
Subsidiary Shares from Noncontrolling Interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.8)
|
|
Financing Fees
Paid
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3.5)
|
|
Net Cash Used in
Financing Activities
|
|
(93.6)
|
|
|
(33.9)
|
|
|
(397.4)
|
|
|
(17.7)
|
|
EFFECT OF EXCHANGE
RATES ON CASH AND CASH EQUIVALENTS
|
|
4.4
|
|
|
(2.2)
|
|
|
(2.6)
|
|
|
(8.1)
|
|
Net Increase in Cash
and Cash Equivalents
|
|
38.4
|
|
|
64.2
|
|
|
82.8
|
|
|
109.0
|
|
Cash and Cash
Equivalents at Beginning of Period
|
|
293.0
|
|
|
184.4
|
|
|
248.6
|
|
|
139.6
|
|
Cash and Cash
Equivalents at End of Period
|
|
$
|
331.4
|
|
|
$
|
248.6
|
|
|
$
|
331.4
|
|
|
$
|
248.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT
INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in
Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
Net Sales
|
|
$
|
202.0
|
|
|
$
|
273.2
|
|
|
$
|
138.0
|
|
|
$
|
163.5
|
|
|
$
|
206.4
|
|
|
$
|
232.2
|
|
|
$
|
191.8
|
|
|
$
|
212.8
|
|
|
$
|
738.2
|
|
|
$
|
881.7
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
—
|
|
|
(46.1)
|
|
|
—
|
|
|
(1.4)
|
|
|
(0.2)
|
|
|
(11.2)
|
|
|
—
|
|
|
(5.2)
|
|
|
(0.2)
|
|
|
(63.9)
|
|
Adjusted Net
Sales*
|
|
$
|
202.0
|
|
|
$
|
227.1
|
|
|
$
|
138.0
|
|
|
$
|
162.1
|
|
|
$
|
206.2
|
|
|
$
|
221.0
|
|
|
$
|
191.8
|
|
|
$
|
207.6
|
|
|
$
|
738.0
|
|
|
$
|
817.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating
Margin
|
|
3.9
|
%
|
|
10.1
|
%
|
|
(1.0)
|
%
|
|
2.7
|
%
|
|
17.3
|
%
|
|
14.3
|
%
|
|
10.2
|
%
|
|
11.5
|
%
|
|
8.4
|
%
|
|
10.2
|
%
|
Adjusted Operating
Margin*
|
|
7.5
|
%
|
|
10.4
|
%
|
|
1.2
|
%
|
|
3.7
|
%
|
|
17.1
|
%
|
|
14.7
|
%
|
|
13.3
|
%
|
|
12.1
|
%
|
|
10.5
|
%
|
|
10.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic Sales
Growth*
|
|
(10.4)
|
%
|
|
1.2
|
%
|
|
(14.2)
|
%
|
|
(0.9)
|
%
|
|
(6.5)
|
%
|
|
9.3
|
%
|
|
(7.2)
|
%
|
|
8.4
|
%
|
|
(9.3)
|
%
|
|
4.7
|
%
|
Acquisitions
|
|
—
|
%
|
|
16.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
4.1
|
%
|
Businesses
Divested/to be Exited
|
|
(15.1)
|
%
|
|
(1.5)
|
%
|
|
(0.7)
|
%
|
|
(0.1)
|
%
|
|
(4.4)
|
%
|
|
(1.0)
|
%
|
|
(2.3)
|
%
|
|
0.6
|
%
|
|
(6.5)
|
%
|
|
(0.1)
|
%
|
Foreign Currency
Impact
|
|
(0.6)
|
%
|
|
(0.9)
|
%
|
|
(0.7)
|
%
|
|
(2.8)
|
%
|
|
(0.2)
|
%
|
|
(1.0)
|
%
|
|
(0.4)
|
%
|
|
(0.7)
|
%
|
|
(0.5)
|
%
|
|
(1.3)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT
INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in
Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months
Ended
|
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
Net Sales
|
|
$
|
905.3
|
|
|
$
|
1,110.9
|
|
|
$
|
575.4
|
|
|
$
|
671.1
|
|
|
$
|
968.5
|
|
|
$
|
1,024.8
|
|
|
$
|
788.8
|
|
|
$
|
838.8
|
|
|
$
|
3,238.0
|
|
|
$
|
3,645.6
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(25.0)
|
|
|
(175.5)
|
|
|
—
|
|
|
(6.3)
|
|
|
(22.2)
|
|
|
(61.7)
|
|
|
(5.6)
|
|
|
(19.9)
|
|
|
(52.8)
|
|
|
(263.4)
|
|
Adjusted Net
Sales*
|
|
$
|
880.3
|
|
|
$
|
935.4
|
|
|
$
|
575.4
|
|
|
$
|
664.8
|
|
|
$
|
946.3
|
|
|
$
|
963.1
|
|
|
$
|
783.2
|
|
|
$
|
818.9
|
|
|
$
|
3,185.2
|
|
|
$
|
3,382.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating
Margin
|
|
11.4
|
%
|
|
9.2
|
%
|
|
(1.6)
|
%
|
|
3.7
|
%
|
|
16.9
|
%
|
|
11.3
|
%
|
|
11.8
|
%
|
|
12.4
|
%
|
|
10.8
|
%
|
|
9.5
|
%
|
Adjusted Operating
Margin*
|
|
9.1
|
%
|
|
9.9
|
%
|
|
0.1
|
%
|
|
4.3
|
%
|
|
16.9
|
%
|
|
15.1
|
%
|
|
13.0
|
%
|
|
12.8
|
%
|
|
10.7
|
%
|
|
11.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic Sales
Growth
|
|
(8.1)
|
%
|
|
3.9
|
%
|
|
(11.4)
|
%
|
|
3.3
|
%
|
|
(1.2)
|
%
|
|
4.7
|
%
|
|
(3.5)
|
%
|
|
8.9
|
%
|
|
(5.7)
|
%
|
|
5.2
|
%
|
Acquisitions
|
|
3.4
|
%
|
|
12.0
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.9
|
%
|
|
3.1
|
%
|
Businesses
Divested/to be Exited
|
|
(12.6)
|
%
|
|
(0.3)
|
%
|
|
(0.8)
|
%
|
|
(0.2)
|
%
|
|
(3.7)
|
%
|
|
(1.1)
|
%
|
|
(1.6)
|
%
|
|
0.1
|
%
|
|
(5.3)
|
%
|
|
(0.2)
|
%
|
Foreign Currency
Impact
|
|
(1.2)
|
%
|
|
0.5
|
%
|
|
(2.1)
|
%
|
|
0.6
|
%
|
|
(0.6)
|
%
|
|
(0.1)
|
%
|
|
(0.9)
|
%
|
|
0.5
|
%
|
|
(1.1)
|
%
|
|
0.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED DILUTED
EARNINGS PER SHARE
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
GAAP Diluted Earnings
Per Share
|
|
$
|
0.89
|
|
|
$
|
1.28
|
|
|
$
|
5.66
|
|
|
$
|
5.26
|
|
Restructuring and
Related Costs
|
|
0.33
|
|
|
0.04
|
|
|
0.57
|
|
|
0.13
|
|
Purchase Accounting
and Transaction Costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.09
|
|
(Gain) Loss on
Businesses Divested and Assets to be Exited
|
|
0.01
|
|
|
—
|
|
|
(0.69)
|
|
|
0.61
|
|
Net (Income) Loss
from Businesses Divested/to be Exited
|
|
0.01
|
|
|
(0.11)
|
|
|
(0.07)
|
|
|
(0.40)
|
|
Executive Transition
Costs
|
|
0.07
|
|
|
0.07
|
|
|
0.08
|
|
|
0.07
|
|
Gain on Sale of
Assets
|
|
(0.06)
|
|
|
(0.04)
|
|
|
(0.06)
|
|
|
(0.04)
|
|
Impact of the New US
Tax Legislation
|
|
—
|
|
|
0.07
|
|
|
—
|
|
|
(0.08)
|
|
Adjusted Diluted
Earnings Per Share
|
|
$
|
1.25
|
|
|
$
|
1.31
|
|
|
$
|
5.49
|
|
|
$
|
5.64
|
|
|
|
|
|
|
|
|
|
|
2020 ADJUSTED
ANNUAL GUIDANCE
|
|
Minimum
|
|
Maximum
|
2020 Diluted EPS
Annual Guidance
|
|
$
|
5.35
|
|
|
$
|
5.75
|
|
Restructuring and
Related Costs
|
|
0.28
|
|
|
0.28
|
|
Gain on Businesses
Divested and Assets to be Exited
|
|
(0.01)
|
|
|
(0.01)
|
|
Executive Transition
Costs
|
|
0.03
|
|
|
0.03
|
|
2020 Adjusted Diluted
EPS Annual Guidance
|
|
$
|
5.65
|
|
|
$
|
6.05
|
|
ADJUSTED INCOME
FROM OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
GAAP Income (Loss)
from Operations
|
|
$
|
7.9
|
|
|
$
|
27.7
|
|
|
$
|
(1.4)
|
|
|
$
|
4.4
|
|
|
$
|
35.7
|
|
|
$
|
33.3
|
|
|
$
|
19.5
|
|
|
$
|
24.4
|
|
|
$
|
61.7
|
|
|
$
|
89.8
|
|
Restructuring and
Related Costs
|
|
7.0
|
|
|
1.1
|
|
|
2.9
|
|
|
0.6
|
|
|
2.7
|
|
|
0.4
|
|
|
5.5
|
|
|
0.1
|
|
|
18.1
|
|
|
2.2
|
|
Purchase Accounting
and Transaction Costs
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
Loss on Businesses
Divested and Assets to be Exited
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
0.5
|
|
|
—
|
|
Gain on Sale of
Assets
|
|
—
|
|
|
(1.5)
|
|
|
—
|
|
|
—
|
|
|
(3.8)
|
|
|
(0.7)
|
|
|
—
|
|
|
—
|
|
|
(3.8)
|
|
|
(2.2)
|
|
Operating (Income)
Loss from Businesses Divested/to be Exited
|
|
—
|
|
|
(4.9)
|
|
|
—
|
|
|
0.3
|
|
|
0.6
|
|
|
(1.6)
|
|
|
—
|
|
|
(0.3)
|
|
|
0.6
|
|
|
(6.5)
|
|
Executive Transition
Costs
|
|
0.1
|
|
|
1.1
|
|
|
0.1
|
|
|
0.7
|
|
|
0.1
|
|
|
1.1
|
|
|
0.1
|
|
|
0.9
|
|
|
0.4
|
|
|
3.8
|
|
Adjusted Income from
Operations
|
|
$
|
15.1
|
|
|
$
|
23.6
|
|
|
$
|
1.6
|
|
|
$
|
6.0
|
|
|
$
|
35.3
|
|
|
$
|
32.5
|
|
|
$
|
25.5
|
|
|
$
|
25.1
|
|
|
$
|
77.5
|
|
|
$
|
87.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Margin
%
|
|
3.9%
|
|
10.1%
|
|
(1.0)%
|
|
2.7%
|
|
17.3%
|
|
14.3%
|
|
10.2%
|
|
11.5%
|
|
8.4%
|
|
10.2%
|
Adjusted Operating
Margin %
|
|
7.5%
|
|
10.4%
|
|
1.2%
|
|
3.7%
|
|
17.1%
|
|
14.7%
|
|
13.3%
|
|
12.1%
|
|
10.5%
|
|
10.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED INCOME
FROM OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months
Ended
|
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
GAAP Income (Loss)
from Operations
|
|
$
|
103.1
|
|
|
$
|
102.2
|
|
|
$
|
(9.3)
|
|
|
$
|
24.8
|
|
|
$
|
163.9
|
|
|
$
|
115.6
|
|
|
$
|
93.4
|
|
|
$
|
104.4
|
|
|
$
|
351.1
|
|
|
$
|
347.0
|
|
Restructuring and
Related Costs
|
|
11.8
|
|
|
2.9
|
|
|
8.4
|
|
|
2.7
|
|
|
4.2
|
|
|
1.8
|
|
|
6.9
|
|
|
0.3
|
|
|
31.3
|
|
|
7.7
|
|
Purchase Accounting
and Transaction Costs
|
|
0.1
|
|
|
5.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
5.4
|
|
(Gain) Loss on
Businesses Divested and Assets to be Exited
|
|
(32.6)
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
|
(4.7)
|
|
|
34.9
|
|
|
1.6
|
|
|
—
|
|
|
(34.7)
|
|
|
34.9
|
|
Gain on Sale of
Assets
|
|
—
|
|
|
(1.5)
|
|
|
—
|
|
|
—
|
|
|
(3.8)
|
|
|
(0.7)
|
|
|
—
|
|
|
—
|
|
|
(3.8)
|
|
|
(2.2)
|
|
Operating (Income)
Loss from Businesses Divested/to be Exited
|
|
(3.3)
|
|
|
(17.1)
|
|
|
—
|
|
|
0.5
|
|
|
(0.5)
|
|
|
(6.8)
|
|
|
(0.3)
|
|
|
(0.5)
|
|
|
(4.1)
|
|
|
(23.9)
|
|
Executive Transition
Costs
|
|
0.6
|
|
|
1.1
|
|
|
0.5
|
|
|
0.7
|
|
|
0.6
|
|
|
1.1
|
|
|
0.5
|
|
|
0.9
|
|
|
2.2
|
|
|
3.8
|
|
Adjusted Income from
Operations
|
|
$
|
79.7
|
|
|
$
|
93.0
|
|
|
$
|
0.6
|
|
|
$
|
28.7
|
|
|
$
|
159.7
|
|
|
$
|
145.9
|
|
|
$
|
102.1
|
|
|
$
|
105.1
|
|
|
$
|
342.1
|
|
|
$
|
372.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Margin
%
|
|
11.4%
|
|
9.2%
|
|
(1.6)%
|
|
3.7%
|
|
16.9%
|
|
11.3%
|
|
11.8%
|
|
12.4%
|
|
10.8%
|
|
9.5%
|
Adjusted Operating
Margin %
|
|
9.1%
|
|
9.9%
|
|
0.1%
|
|
4.3%
|
|
16.9%
|
|
15.1%
|
|
13.0%
|
|
12.8%
|
|
10.7%
|
|
11.0%
|
DEBT TO
EBITDA
|
|
|
|
Last Twelve
Months
|
|
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
Net Income
|
|
$
|
242.6
|
|
|
$
|
235.8
|
|
Interest
Expense
|
|
|
|
53.0
|
|
|
55.2
|
|
Interest
Income
|
|
|
|
(5.6)
|
|
|
(1.9)
|
|
Taxes
|
|
|
|
61.2
|
|
|
56.4
|
|
Depreciation and
Amortization
|
|
|
|
134.5
|
|
|
142.4
|
|
EBITDA
|
|
|
|
$
|
485.7
|
|
|
$
|
487.9
|
|
Restructuring and
Related Costs
|
|
|
|
31.3
|
|
|
7.7
|
|
Purchase Accounting
and Transactions Costs
|
|
|
|
0.1
|
|
|
5.4
|
|
Impairment and Exit
Related Costs
|
|
|
|
10.0
|
|
|
34.9
|
|
Executive Transition
Costs
|
|
|
|
2.2
|
|
|
3.8
|
|
Operating Income from
Businesses Divested/to be Exited
|
|
|
|
(4.1)
|
|
|
(23.9)
|
|
Gain on Sale of
Assets
|
|
|
|
(3.8)
|
|
|
(2.2)
|
|
Gain on Divestiture
of Businesses
|
|
|
|
(44.7)
|
|
|
—
|
|
Adjusted
EBITDA
|
|
|
|
$
|
476.7
|
|
|
$
|
513.6
|
|
|
|
|
|
|
|
|
Current Maturities of
Long-Term Debt
|
|
|
|
$
|
0.6
|
|
|
$
|
0.5
|
|
Long-Term
Debt
|
|
|
|
1,136.9
|
|
|
1,306.6
|
|
Total Gross
Debt
|
|
|
|
$
|
1,137.5
|
|
|
$
|
1,307.1
|
|
Cash
|
|
|
|
(331.4)
|
|
|
(248.6)
|
|
Net
Debt
|
|
|
|
$
|
806.1
|
|
|
$
|
1,058.5
|
|
|
|
|
|
|
|
|
Gross
Debt/EBITDA
|
|
|
|
2.3
|
|
|
2.7
|
|
Gross Debt/Adjusted
EBITDA
|
|
|
|
2.4
|
|
|
2.5
|
|
|
|
|
|
|
|
|
Net
Debt/EBITDA
|
|
|
|
1.7
|
|
|
2.2
|
|
Net Debt/Adjusted
EBITDA
|
|
|
|
1.7
|
|
|
2.1
|
|
OPERATING
LEVERAGE-TOTAL REGAL
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
(Dollars in
Millions)
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Change
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Change
|
GAAP Income from
Operations
|
|
$
|
61.7
|
|
|
$
|
89.8
|
|
|
$
|
(28.1)
|
|
|
$
|
351.1
|
|
|
$
|
347.0
|
|
|
$
|
4.1
|
|
Adjusted Income from
Operations
|
|
$
|
77.5
|
|
|
$
|
87.2
|
|
|
$
|
(9.7)
|
|
|
$
|
342.1
|
|
|
$
|
372.7
|
|
|
$
|
(30.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$
|
738.2
|
|
|
$
|
881.7
|
|
|
$
|
(143.5)
|
|
|
$
|
3,238.0
|
|
|
$
|
3,645.6
|
|
|
$
|
(407.6)
|
|
Adjusted Net
Sales
|
|
$
|
738.0
|
|
|
$
|
817.8
|
|
|
$
|
(79.8)
|
|
|
$
|
3,185.2
|
|
|
$
|
3,382.2
|
|
|
$
|
(197.0)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating
Leverage
|
|
|
|
|
|
19.6
|
%
|
|
|
|
|
|
(1.0)
|
%
|
Adjusted Operating
Leverage
|
|
|
|
|
|
12.2
|
%
|
|
|
|
|
|
15.5
|
%
|
OPERATING
LEVERAGE-COMMERCIAL SYSTEMS
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
(Dollars in
Millions)
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Change
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Change
|
GAAP Income from
Operations
|
|
$
|
7.9
|
|
|
$
|
27.7
|
|
|
$
|
(19.8)
|
|
|
$
|
103.1
|
|
|
$
|
102.2
|
|
|
$
|
0.9
|
|
Adjusted Income from
Operations
|
|
$
|
15.1
|
|
|
$
|
23.6
|
|
|
$
|
(8.5)
|
|
|
$
|
79.7
|
|
|
$
|
93.0
|
|
|
$
|
(13.3)
|
|
2019 Corporate
Allocation to 2018 Acquisition
|
|
$
|
1.3
|
|
|
$
|
—
|
|
|
|
|
$
|
5.4
|
|
|
$
|
—
|
|
|
|
Adjusted Income from
Operations Excluding Corporate Allocation to 2018
Acquisition
|
|
$
|
16.4
|
|
|
$
|
23.6
|
|
|
$
|
(7.2)
|
|
|
$
|
85.1
|
|
|
$
|
93.0
|
|
|
$
|
(7.9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$
|
202.0
|
|
|
$
|
273.2
|
|
|
$
|
(71.2)
|
|
|
$
|
905.3
|
|
|
$
|
1,110.9
|
|
|
$
|
(205.6)
|
|
Adjusted Net
Sales
|
|
$
|
202.0
|
|
|
$
|
227.1
|
|
|
$
|
(25.1)
|
|
|
$
|
880.3
|
|
|
$
|
935.4
|
|
|
$
|
(55.1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating
Leverage
|
|
|
|
|
|
27.8
|
%
|
|
|
|
|
|
(0.4)
|
%
|
Adjusted Operating
Leverage
|
|
|
|
|
|
33.9
|
%
|
|
|
|
|
|
24.1
|
%
|
Adjusted Operating
Leverage Excluding Corporate Allocation to 2018
Acquisition
|
|
|
|
|
|
28.7
|
%
|
|
|
|
|
|
14.3
|
%
|
OPERATING
LEVERAGE-INDUSTRIAL SYSTEMS
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
(Dollars in
Millions)
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Change
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Change
|
GAAP Income (Loss)
from Operations
|
|
$
|
(1.4)
|
|
|
$
|
4.4
|
|
|
$
|
(5.8)
|
|
|
$
|
(9.3)
|
|
|
$
|
24.8
|
|
|
$
|
(34.1)
|
|
Adjusted Income from
Operations
|
|
$
|
1.6
|
|
|
$
|
6.0
|
|
|
$
|
(4.4)
|
|
|
$
|
0.6
|
|
|
$
|
28.7
|
|
|
$
|
(28.1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$
|
138.0
|
|
|
$
|
163.5
|
|
|
$
|
(25.5)
|
|
|
$
|
575.4
|
|
|
$
|
671.1
|
|
|
$
|
(95.7)
|
|
Adjusted Net
Sales
|
|
$
|
138.0
|
|
|
$
|
162.1
|
|
|
$
|
(24.1)
|
|
|
$
|
575.4
|
|
|
$
|
664.8
|
|
|
$
|
(89.4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating
Leverage
|
|
|
|
|
|
22.7
|
%
|
|
|
|
|
|
35.6
|
%
|
Adjusted Operating
Leverage
|
|
|
|
|
|
18.3
|
%
|
|
|
|
|
|
31.4
|
%
|
FREE CASH
FLOW
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
Net Cash Provided by
Operating Activities
|
|
$
|
137.3
|
|
|
$
|
112.4
|
|
|
$
|
408.5
|
|
|
$
|
362.7
|
|
Additions to Property
Plant and Equipment
|
|
(15.1)
|
|
|
(18.4)
|
|
|
(92.4)
|
|
|
(77.6)
|
|
Free Cash
Flow
|
|
$
|
122.2
|
|
|
$
|
94.0
|
|
|
$
|
316.1
|
|
|
$
|
285.1
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Income
Attributable to Regal Beloit Corporation
|
|
$
|
36.7
|
|
|
$
|
55.6
|
|
|
$
|
238.9
|
|
|
$
|
231.2
|
|
(Gain) Loss on
Businesses Divested and Impairments
|
|
0.5
|
|
|
—
|
|
|
(34.7)
|
|
|
18.2
|
|
Tax Effect from
(Gain) Loss on Businesses Divested and Impairments
|
|
(0.1)
|
|
|
—
|
|
|
5.4
|
|
|
(4.0)
|
|
Adjusted Net Income
Attributable to Regal Beloit Corporation1
|
|
$
|
37.1
|
|
|
$
|
55.6
|
|
|
$
|
209.6
|
|
|
$
|
245.4
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow as a
Percentage of Adjusted Net Income Attributable to Regal Beloit
Corporation
|
|
329.4
|
%
|
|
169.1
|
%
|
|
150.8
|
%
|
|
116.2
|
%
|
|
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 business to be exited and used in
the Free Cash Flow Calculation.
|
ADJUSTED EFFECTIVE
TAX RATE
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
|
Dec 28,
2019
|
|
Dec 29,
2018
|
Income before
Taxes
|
|
$
|
51.3
|
|
|
$
|
75.3
|
|
|
$
|
303.8
|
|
|
$
|
292.2
|
|
Provision for Income
Taxes
|
|
13.7
|
|
|
18.8
|
|
|
61.2
|
|
|
56.4
|
|
Effective Tax
Rate
|
|
26.7
|
%
|
|
25.0
|
%
|
|
20.1
|
%
|
|
19.3
|
%
|
|
|
|
|
|
|
|
|
|
Income before
Taxes
|
|
$
|
51.3
|
|
|
$
|
75.3
|
|
|
$
|
303.8
|
|
|
$
|
292.2
|
|
(Gain) Loss on
Businesses Divested and Assets to be Exited
|
|
0.5
|
|
|
—
|
|
|
(34.7)
|
|
|
34.9
|
|
Adjusted Income
before Taxes
|
|
$
|
51.8
|
|
|
$
|
75.3
|
|
|
$
|
269.1
|
|
|
$
|
327.1
|
|
|
|
|
|
|
|
|
|
|
Provision for Income
Taxes
|
|
$
|
13.7
|
|
|
$
|
18.8
|
|
|
$
|
61.2
|
|
|
$
|
56.4
|
|
Tax Effect from
(Gain) Loss on Businesses Divested and Assets to be
Exited
|
|
0.1
|
|
|
—
|
|
|
(5.4)
|
|
|
8.2
|
|
Impact of the New US
Tax Legislation
|
|
—
|
|
|
(3.0)
|
|
|
—
|
|
|
3.6
|
|
Non-deductible
Portion of Executive Transition Costs
|
|
(2.3)
|
|
|
—
|
|
|
(2.3)
|
|
|
—
|
|
Adjusted Provision
for Income Taxes
|
|
$
|
11.5
|
|
|
$
|
15.8
|
|
|
$
|
53.5
|
|
|
$
|
68.2
|
|
|
|
|
|
|
|
|
|
|
Adjusted Effective
Tax Rate
|
|
22.2
|
%
|
|
21.0
|
%
|
|
19.9
|
%
|
|
20.8
|
%
|
ORGANIC SALES
GROWTH
|
|
Three Months
Ended
|
|
|
|
December 28,
2019
|
|
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
Net Sales Three
Months Ended Dec 28, 2019
|
|
$
|
202.0
|
|
|
$
|
138.0
|
|
|
$
|
206.4
|
|
|
$
|
191.8
|
|
|
$
|
738.2
|
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
—
|
|
|
—
|
|
|
(0.2)
|
|
|
—
|
|
|
(0.2)
|
|
|
Impact from Foreign
Currency Exchange Rates
|
|
1.4
|
|
|
1.1
|
|
|
0.4
|
|
|
0.9
|
|
|
3.8
|
|
|
Organic Sales Three
Months Ended Dec 28, 2019
|
|
$
|
203.4
|
|
|
$
|
139.1
|
|
|
$
|
206.6
|
|
|
$
|
192.7
|
|
|
$
|
741.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales Three
Months Ended Dec 29, 2018
|
|
$
|
273.2
|
|
|
$
|
163.5
|
|
|
$
|
232.2
|
|
|
$
|
212.8
|
|
|
$
|
881.7
|
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(46.1)
|
|
|
(1.4)
|
|
|
(11.2)
|
|
|
(5.2)
|
|
|
(63.9)
|
|
|
Adjusted Net Sales
Three Months Ended Dec 29, 2018
|
|
$
|
227.1
|
|
|
$
|
162.1
|
|
|
$
|
221.0
|
|
|
$
|
207.6
|
|
|
$
|
817.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
Dec 28, 2019 Organic Sales Growth %
|
|
(10.4)
|
%
|
|
(14.2)
|
%
|
|
(6.5)
|
%
|
|
(7.2)
|
%
|
|
(9.3)
|
%
|
|
Three Months Ended
Dec 28, 2019 Net Sales Growth %
|
|
(26.1)
|
%
|
|
(15.6)
|
%
|
|
(11.1)
|
%
|
|
(9.9)
|
%
|
|
(16.3)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ORGANIC SALES
GROWTH
|
|
Twelve Months
Ended
|
|
|
|
December 28,
2019
|
|
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
Net Sales Twelve
Months Ended Dec 28, 2019
|
|
$
|
905.3
|
|
|
$
|
575.4
|
|
|
$
|
968.5
|
|
|
$
|
788.8
|
|
|
$
|
3,238.0
|
|
|
Net Sales from
Business Acquired
|
|
(31.7)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31.7)
|
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(25.0)
|
|
|
—
|
|
|
(22.2)
|
|
|
(5.6)
|
|
|
(52.8)
|
|
|
Impact from Foreign
Currency Exchange Rates
|
|
10.8
|
|
|
13.7
|
|
|
5.7
|
|
|
7.1
|
|
|
37.3
|
|
|
Organic Sales Twelve
Months Ended Dec 28, 2019
|
|
$
|
859.4
|
|
|
$
|
589.1
|
|
|
$
|
952.0
|
|
|
$
|
790.3
|
|
|
$
|
3,190.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales Twelve
Months Ended Dec 29, 2018
|
|
$
|
1,110.9
|
|
|
$
|
671.1
|
|
|
$
|
1,024.8
|
|
|
$
|
838.8
|
|
|
$
|
3,645.6
|
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(175.5)
|
|
|
(6.3)
|
|
|
(61.7)
|
|
|
(19.9)
|
|
|
(263.4)
|
|
|
Adjusted Net Sales
Twelve Months Ended Dec 29, 2018
|
|
$
|
935.4
|
|
|
$
|
664.8
|
|
|
$
|
963.1
|
|
|
$
|
818.9
|
|
|
$
|
3,382.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
Dec 28, 2019 Organic Sales Growth %
|
|
(8.1)
|
%
|
|
(11.4)
|
%
|
|
(1.2)
|
%
|
|
(3.5)
|
%
|
|
(5.7)
|
%
|
|
Twelve Months Ended
Dec 28, 2019 Net Sales Growth %
|
|
(18.5)
|
%
|
|
(14.3)
|
%
|
|
(5.5)
|
%
|
|
(6.0)
|
%
|
|
(11.2)
|
%
|
|
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, which can be used to compare to Regal's
2019 guidance and actual performance.
|
|
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
|
|
The following tables outline by quarter and full year the 2018
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, which can be used to compare to Regal's
2019 guidance and actual performance.
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2018 First
Quarter Schedule for Ongoing Business
|
|
|
|
|
|
|
|
|
|
|
Net Sales Three
Months Ended March 31, 2018
|
|
$
|
249.0
|
|
|
$
|
165.0
|
|
|
$
|
259.9
|
|
|
$
|
204.9
|
|
|
$
|
878.8
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(42.3)
|
|
|
(1.6)
|
|
|
(18.0)
|
|
|
(4.3)
|
|
|
(66.2)
|
|
Net Sales from
Ongoing Business
|
|
$
|
206.7
|
|
|
$
|
163.4
|
|
|
$
|
241.9
|
|
|
$
|
200.6
|
|
|
$
|
812.6
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from
Operations Three Months Ended March 31, 2018
|
|
$
|
19.7
|
|
|
$
|
9.4
|
|
|
$
|
32.3
|
|
|
$
|
26.8
|
|
|
$
|
88.2
|
|
Restructuring and
Related Costs
|
|
0.8
|
|
|
0.5
|
|
|
0.4
|
|
|
—
|
|
|
1.7
|
|
(Income) Loss from
Operations of Businesses Divested/to be Exited
|
|
(2.9)
|
|
|
0.1
|
|
|
(1.6)
|
|
|
0.4
|
|
|
(4.0)
|
|
Adjusted Income from
Operations of Ongoing Business
|
|
$
|
17.6
|
|
|
$
|
10.0
|
|
|
$
|
31.1
|
|
|
$
|
27.2
|
|
|
$
|
85.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Ongoing Business
Adjusted Operating Margin %
|
|
8.5
|
%
|
|
6.1
|
%
|
|
12.9
|
%
|
|
13.6
|
%
|
|
10.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2018 Second
Quarter Schedule for Ongoing Business
|
|
|
|
|
|
|
|
|
|
|
Net Sales Three
Months Ended June 30, 2018
|
|
$
|
292.2
|
|
|
$
|
176.8
|
|
|
$
|
277.3
|
|
|
$
|
213.4
|
|
|
$
|
959.7
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(42.0)
|
|
|
(1.7)
|
|
|
(19.2)
|
|
|
(5.6)
|
|
|
(68.5)
|
|
Net Sales from
Ongoing Business
|
|
$
|
250.2
|
|
|
$
|
175.1
|
|
|
$
|
258.1
|
|
|
$
|
207.8
|
|
|
$
|
891.2
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from
Operations Three Months Ended June 30, 2018
|
|
$
|
23.6
|
|
|
$
|
6.9
|
|
|
$
|
44.0
|
|
|
$
|
25.1
|
|
|
$
|
99.6
|
|
Restructuring and
Related Costs
|
|
0.2
|
|
|
0.5
|
|
|
0.7
|
|
|
0.1
|
|
|
1.5
|
|
Purchase Accounting
and Transaction Costs
|
|
5.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.1
|
|
(Income) Loss from
Operations of Businesses Divested/to be Exited
|
|
(4.1)
|
|
|
0.1
|
|
|
(2.1)
|
|
|
(0.3)
|
|
|
(6.4)
|
|
Adjusted Income from
Operations of Ongoing Business
|
|
$
|
24.8
|
|
|
$
|
7.5
|
|
|
$
|
42.6
|
|
|
$
|
24.9
|
|
|
$
|
99.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Ongoing Business
Adjusted Operating Margin %
|
|
9.9
|
%
|
|
4.3
|
%
|
|
16.5
|
%
|
|
12.0
|
%
|
|
11.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2018 Third
Quarter Schedule for Ongoing Business
|
|
|
|
|
|
|
|
|
|
|
Net Sales Three
Months Ended September 29, 2018
|
|
$
|
296.5
|
|
|
$
|
165.8
|
|
|
$
|
255.4
|
|
|
$
|
207.7
|
|
|
$
|
925.4
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(45.1)
|
|
|
(1.6)
|
|
|
(13.3)
|
|
|
(4.8)
|
|
|
(64.8)
|
|
Net Sales from
Ongoing Business
|
|
$
|
251.4
|
|
|
$
|
164.2
|
|
|
$
|
242.1
|
|
|
$
|
202.9
|
|
|
$
|
860.6
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from
Operations Three Months Ended September 29, 2018
|
|
$
|
31.2
|
|
|
$
|
4.1
|
|
|
$
|
6.0
|
|
|
$
|
28.1
|
|
|
$
|
69.4
|
|
Restructuring and
Related Costs
|
|
0.8
|
|
|
1.1
|
|
|
0.3
|
|
|
0.1
|
|
|
2.3
|
|
Purchase Accounting
and Transaction Costs
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
Impairment and Exit
Related Costs
|
|
—
|
|
|
—
|
|
|
34.9
|
|
|
—
|
|
|
34.9
|
|
Income from
Operations of Businesses Divested/to be Exited
|
|
(5.2)
|
|
|
—
|
|
|
(1.5)
|
|
|
(0.3)
|
|
|
(7.0)
|
|
Adjusted Income from
Operations of Ongoing Business
|
|
$
|
27.0
|
|
|
$
|
5.2
|
|
|
$
|
39.7
|
|
|
$
|
27.9
|
|
|
$
|
99.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Ongoing Business
Adjusted Operating Margin %
|
|
10.7
|
%
|
|
3.2
|
%
|
|
16.4
|
%
|
|
13.8
|
%
|
|
11.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2018 Fourth
Quarter Schedule for Ongoing Business
|
|
|
|
|
|
|
|
|
|
|
Net Sales Three
Months Ended December 29, 2018
|
|
$
|
273.2
|
|
|
$
|
163.5
|
|
|
$
|
232.2
|
|
|
$
|
212.8
|
|
|
$
|
881.7
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(46.1)
|
|
|
(1.4)
|
|
|
(11.2)
|
|
|
(5.2)
|
|
|
(63.9)
|
|
Net Sales from
Ongoing Business
|
|
$
|
227.1
|
|
|
$
|
162.1
|
|
|
$
|
221.0
|
|
|
$
|
207.6
|
|
|
$
|
817.8
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from
Operations Three Months Ended December 29, 2018
|
|
$
|
27.7
|
|
|
$
|
4.4
|
|
|
$
|
33.3
|
|
|
$
|
24.4
|
|
|
$
|
89.8
|
|
Restructuring and
Related Costs
|
|
1.1
|
|
|
0.6
|
|
|
0.4
|
|
|
0.1
|
|
|
2.2
|
|
Purchase Accounting
and Transaction Costs
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
Gain on Sale of
Assets
|
|
(1.5)
|
|
|
—
|
|
|
(0.7)
|
|
|
—
|
|
|
(2.2)
|
|
Executive Transition
Costs
|
|
1.1
|
|
|
0.7
|
|
|
1.1
|
|
|
0.9
|
|
|
3.8
|
|
(Income) Loss from
Operations of Businesses Divested/to be Exited
|
|
(4.9)
|
|
|
0.3
|
|
|
(1.6)
|
|
|
(0.3)
|
|
|
(6.5)
|
|
Adjusted Income from
Operations of Ongoing Business
|
|
$
|
23.6
|
|
|
$
|
6.0
|
|
|
$
|
32.5
|
|
|
$
|
25.1
|
|
|
$
|
87.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Ongoing Business
Adjusted Operating Margin %
|
|
10.4
|
%
|
|
3.7
|
%
|
|
14.7
|
%
|
|
12.1
|
%
|
|
10.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
Systems
|
|
Industrial
Systems
|
|
Climate
Solutions
|
|
Power
Transmission
Solutions
|
|
Total
Regal
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2018 Full
Year Schedule for Ongoing Business
|
|
|
|
|
|
|
|
|
|
|
Net Sales Twelve
Months Ended December 29, 2018
|
|
$
|
1,110.9
|
|
|
$
|
671.1
|
|
|
$
|
1,024.8
|
|
|
$
|
838.8
|
|
|
$
|
3,645.6
|
|
Net Sales from
Businesses Divested/to be Exited
|
|
(175.5)
|
|
|
(6.3)
|
|
|
(61.7)
|
|
|
(19.9)
|
|
|
(263.4)
|
|
Net Sales from
Ongoing Business
|
|
$
|
935.4
|
|
|
$
|
664.8
|
|
|
$
|
963.1
|
|
|
$
|
818.9
|
|
|
$
|
3,382.2
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from
Operations Twelve Months Ended December 29, 2018
|
|
$
|
102.2
|
|
|
$
|
24.8
|
|
|
$
|
115.6
|
|
|
$
|
104.4
|
|
|
$
|
347.0
|
|
Restructuring and
Related Costs
|
|
2.9
|
|
|
2.7
|
|
|
1.8
|
|
|
0.3
|
|
|
7.7
|
|
Purchase Accounting
and Transaction Costs
|
|
5.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.4
|
|
Gain on Sale of
Assets
|
|
(1.5)
|
|
|
—
|
|
|
(0.7)
|
|
|
—
|
|
|
(2.2)
|
|
Executive Transition
Costs
|
|
1.1
|
|
|
0.7
|
|
|
1.1
|
|
|
0.9
|
|
|
3.8
|
|
Impairment and Exit
Related Costs
|
|
—
|
|
|
—
|
|
|
34.9
|
|
|
—
|
|
|
34.9
|
|
(Income) Loss from
Operations of Businesses Divested/to be Exited
|
|
(17.1)
|
|
|
0.5
|
|
|
(6.8)
|
|
|
(0.5)
|
|
|
(23.9)
|
|
Adjusted Income from
Operations of Ongoing Business
|
|
$
|
93.0
|
|
|
$
|
28.7
|
|
|
$
|
145.9
|
|
|
$
|
105.1
|
|
|
$
|
372.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Ongoing Business
Adjusted Operating Margin %
|
|
9.9
|
%
|
|
4.3
|
%
|
|
15.1
|
%
|
|
12.8
|
%
|
|
11.0
|
%
|
2018 ADJUSTED
DILUTED EARNINGS PER SHARE FOR ONGOING BUSINESS
|
|
Three Months
Ended
|
|
Twelve
Months
Ended
Dec 29,
2018
|
|
|
Mar 31,
2018
|
|
Jun 30,
2018
|
|
Sep 29,
2018
|
|
Dec 29,
2018
|
|
Adjusted Diluted
Earnings Per Share
|
|
$
|
1.33
|
|
|
$
|
1.59
|
|
|
$
|
1.67
|
|
|
$
|
1.41
|
|
|
$
|
6.00
|
|
Earnings Per Share
from Businesses Divested/to be Exited
|
|
(0.06)
|
|
|
(0.09)
|
|
|
(0.11)
|
|
|
(0.10)
|
|
|
(0.36)
|
|
Adjusted Diluted
Earnings Per Share for Ongoing Business
|
|
$
|
1.27
|
|
|
$
|
1.50
|
|
|
$
|
1.56
|
|
|
$
|
1.31
|
|
|
$
|
5.64
|
|
View original
content:http://www.prnewswire.com/news-releases/regal-beloit-corporation-announces-fourth-quarter-2019-financial-results-300998014.html
SOURCE Regal Beloit Corporation