Exhibit 99.1
| Press Release | |
| January 28, 2014 | Contact Information: |
| For Immediate Release | Mark Peterson |
| Senior Vice President and Chief Financial Officer | |
| 414.643.3739 | |
Rexnord Corporation Third Quarter Fiscal 2014 Results
Call scheduled for Tuesday, January 28, 2014 at 5:30 p.m. Eastern Time
MILWAUKEE, WI - January 28, 2014 NYSE:RXN
Third Quarter Highlights
| • | Net sales increased 4% (+4% core sales) to $489 million |
| • | Income from operations increased 13% to $68 million year-over-year resulting in a 120 basis point increase in operating margin to 14% |
| • | Adjusted earnings per share increased 79% from the prior year to $0.34 |
| • | Adjusted EBITDA of $98 million resulting in an adjusted EBITDA margin of 20% |
| • | Completed acquisition of Precision Gear Holdings, LLC |
Todd A. Adams, President and Chief Executive Officer, commented, "We are pleased with our third quarter results and overall levels of core growth, profitability and free cash flow. As it relates to each of our platforms, the 12 percent core growth and 160 basis point adjusted operating margin improvement in our Water Management platform aligns with our expectations of accelerating growth and margin improvement within the platform while the outlook in our served markets continues to improve. In Process & Motion Control, we are encouraged by the very strong margin performance amidst, in aggregate, a stable set of industrial end markets that we expect to improve over the next several quarters. Finally, our strong free cash flow in the quarter allowed us to both de-lever and acquire Precision Gear Holdings, which expands our exposure to the energy and aerospace end markets."
Fourth Quarter and Fiscal 2014 Outlook and Guidance
Mr. Adams continued, "We are raising our full year adjusted earnings per share guidance to $1.35 to $1.39 reflecting our third quarter results, latest outlook, benefit of the recently completed Precision Gear Holdings acquisition as well as the inclusion of incremental expenses we will incur related to acquisition opportunities that we are currently pursuing."
Third Quarter Fiscal 2014 Segment Highlights
Process & Motion Control
Process & Motion Control ("PMC") net sales were $301 million in the third quarter of fiscal 2014 and $303 million in the third quarter of fiscal 2013. Core net sales decreased 1% year-over-year as low single digit sales growth in the majority of our end-markets was offset by a decline in sales to our bulk material handling markets.
PMC Adjusted EBITDA in the third quarter was $76 million and Adjusted EBITDA as a percentage of net sales increased 60 basis points from the prior year period to 25.3% of net sales.
Water Management
Water Management net and core sales increased 12% from the prior year to $188 million in the third quarter of fiscal 2014. The growth in sales was primarily driven by market share gains in the majority of our served markets, as well as increased alternative market sales in our non-residential construction end-markets.
Water Management Adjusted EBITDA in the third quarter was $28 million and Adjusted EBITDA as a percentage of net sales increased 100 basis points from the prior year period to 15.0% of net sales.
Non-GAAP Financial Measures
The following non-GAAP financial measures are utilized by management in comparing our operating performance on a consistent basis. We believe that these financial measures are appropriate to enhance an overall understanding of our underlying operating performance trends compared to historical and prospective periods and our peers. Management also believes that these measures are useful to investors in their analysis of our results of operations and provide improved comparability between fiscal periods. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information calculated in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. A reconciliation of non-GAAP financial measures presented above to our GAAP results has been provided in the financial tables included in this press release.
Core Sales
Core sales excludes the impact of acquisitions, divestitures and foreign currency translation. Management believes that core sales facilitates easier comparison of our net sales performance with prior and future periods and to our peers. We exclude the effect of acquisitions because the nature, size and number of acquisitions can vary dramatically from period to period and between us and our peers, and can also obscure underlying business trends and make comparisons of long-term performance difficult. We exclude the effect of foreign currency translation from this measure because the volatility of currency translation is not under management's control.
Adjusted Net Income and Adjusted Earnings Per Share
Adjusted net income and adjusted earnings per share (calculated on a diluted basis) exclude actuarial gains and losses on pension and postretirement benefit obligations, restructuring and other similar costs, gains or losses on divestitures, gains or losses on extinguishment of debt, the impact of inventory fair value adjustments in connection with purchase accounting, and other non-operational, non-cash or non-recurring losses, net of their income tax impact. The tax rates used to calculate adjusted net income and adjusted earnings per share is based on a transaction specific basis. We believe that adjusted net income and adjusted earnings per share are useful in assessing our financial performance by excluding items that are not indicative of our core operating performance or that may obscure trends useful in evaluating our continuing results of operations.
EBITDA
EBITDA represents earnings before interest, taxes, depreciation and amortization. EBITDA is presented because it is an important supplemental measure of performance and it is frequently used by analysts, investors and other interested parties in the evaluation of companies in our industry. EBITDA is also presented and compared by analysts and investors in evaluating our ability to meet debt service obligations. Other companies in our industry may calculate EBITDA differently. EBITDA is not a measurement of financial performance under GAAP and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net income as indicators of operating performance or any other measures of performance derived in accordance with GAAP. Because EBITDA is calculated before recurring cash charges, including interest expense and taxes, and is not adjusted for capital expenditures or other recurring cash requirements of the business, it should not be considered as a measure of discretionary cash available to invest in the growth of the business.
Adjusted EBITDA
“Adjusted EBITDA” is the term we use to describe EBITDA as defined and adjusted in our credit agreement, which is net income, adjusted for the items summarized in the table below. Adjusted EBITDA is intended to show our unleveraged, pre-tax operating results and therefore reflects our financial performance based on operational factors, excluding non-operational, non-cash or non-recurring losses or gains. Adjusted EBITDA is not a presentation made in accordance with GAAP, and our use of the term Adjusted EBITDA varies from others in our industry. This measure should not be considered as an alternative to net income, income from operations or any other performance measures derived in accordance with GAAP. Adjusted EBITDA has important limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for, analysis of our results as reported under GAAP. For example, Adjusted EBITDA does not reflect: (a) our capital expenditures, future requirements for capital expenditures or contractual commitments; (b) changes in, or cash requirements for, our working capital needs; (c) the significant interest expenses, or the cash requirements necessary to service interest or principal payments, on our debt; (d) tax payments that represent a reduction in cash available to us; (e) any cash requirements for the assets being depreciated and amortized that may have to be replaced in the future; (f) management fees paid to Apollo; or (g) the impact of earnings or charges resulting from matters that we and the lenders under our secured senior credit facilities may not consider indicative of our ongoing operations. In particular, our definition of Adjusted EBITDA allows us to add back certain non-cash, non-operating or non-recurring charges that are deducted in calculating net income, even though these are expenses that may recur, vary greatly and are difficult to predict and can represent the effect of long-term strategies as opposed to short-term results.
In addition, certain of these expenses can represent the reduction of cash that could be used for other corporate purposes. Further, although not included in the calculation of Adjusted EBITDA below, the measure may at times allow us to add estimated cost savings and operating synergies related to operational changes ranging from acquisitions to dispositions to restructurings and/
or exclude one-time transition expenditures that we anticipate we will need to incur to realize cost savings before such savings have occurred. Further, management and various investors use the ratio of total debt less cash to Adjusted EBITDA (which includes a full pro-forma last-twelve-month impact of acquisitions), or "net debt leverage", as a measure of our financial strength and ability to incur incremental indebtedness when making key investment decisions and evaluating us against peers.
Free Cash Flow
We define Free Cash Flow as cash flow from operations less capital expenditures, and we use this metric in analyzing our ability to service and repay our debt and to forecast future periods. However, this measure does not represent funds available for investment or other discretionary uses since it does not deduct cash used to service our debt.
About Rexnord
Headquartered in Milwaukee, Wisconsin, Rexnord is comprised of two strategic platforms, Process & Motion Control and Water Management, with approximately 7,500 employees worldwide. The Process & Motion Control platform designs, manufactures, markets and services specified, highly-engineered mechanical components used within complex systems. The Water Management platform designs, procures, manufactures and markets products that provide and enhance water quality, safety, flow control and conservation. Additional information about the Company can be found at www.rexnord.com.
Conference Call Details
Rexnord will hold a conference call on Tuesday, January 28, 2014 at 5:30 p.m. Eastern Time to discuss its fiscal 2014 third quarter results and provide a general business update. Rexnord President and CEO, Todd Adams, and Senior Vice President and CFO, Mark Peterson, will co-host the call. The conference call can be accessed via telephone as follows:
Domestic toll-free #: 888-895-5479
International toll #: 847-619-6250
Access Code: 36529547
A live webcast of the call will also be available on the investor relations section of the Company's website. Please go to the website (www.rexnord.com) at least fifteen minutes prior to the start of the call to register, download and install any necessary audio software.
If you are unable to participate during the live teleconference, a replay of the conference call will be available from 8:00 p.m. Eastern Time, January 28, 2014 until 11:30 p.m. Eastern Time, February 11, 2014. To access the replay, please dial 888-843-7419 (domestic) or 630-652-3042 (international) with access code 3652 9547#.
Cautionary Statement on Forward-Looking Statements
Information in this release may involve outlook, expectations, beliefs, plans, intentions, strategies or other statements regarding the future, which are forward-looking statements. These forward-looking statements involve risks and uncertainties. All forward-looking statements included in this release are based upon information available to Rexnord Corporation as of the date of the release, and Rexnord Corporation assumes no obligation to update any such forward-looking statements. The statements in this release are not guarantees of future performance, and actual results could differ materially from current expectations. Numerous factors could cause or contribute to such differences. Please refer to "Risk Factors" and "Cautionary Notice Regarding Forward-Looking Statements" in the Company's Form 10-K for the fiscal year ended March 31, 2013 as well as the Company's annual, quarterly and current reports filed on Forms 10-K, 10-Q and 8-K from time to time with the Securities and Exchange Commission for a further discussion of the factors and risks associated with the business.
Rexnord Corporation and Subsidiaries
Condensed Consolidated Statements of Operations
(in Millions, except share and per share amounts)
(Unaudited)
| Third Quarter Ended | Nine Months Ended | |||||||||||||||
| December 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | |||||||||||||
| Net sales | $ | 489.1 | $ | 471.7 | $ | 1,512.3 | $ | 1,464.8 | ||||||||
| Cost of sales | 307.9 | 303.8 | 957.4 | 931.6 | ||||||||||||
| Gross profit | 181.2 | 167.9 | 554.9 | 533.2 | ||||||||||||
| Selling, general and administrative expenses | 99.2 | 93.7 | 311.2 | 297.5 | ||||||||||||
| Zurn PEX loss contingency | — | — | — | 10.1 | ||||||||||||
| Restructuring and other similar charges | 1.8 | 2.3 | 4.8 | 6.3 | ||||||||||||
| Amortization of intangible assets | 12.7 | 12.4 | 37.8 | 38.7 | ||||||||||||
| Income from operations | 67.5 | 59.5 | 201.1 | 180.6 | ||||||||||||
| Non-operating expense: | ||||||||||||||||
| Interest expense, net | (22.2 | ) | (39.1 | ) | (86.4 | ) | (114.6 | ) | ||||||||
| Loss on the extinguishment of debt | — | (2.9 | ) | (133.2 | ) | (24.0 | ) | |||||||||
| Other expense, net | (4.2 | ) | (2.2 | ) | (10.3 | ) | (1.5 | ) | ||||||||
| Income (loss) from continuing operations before income taxes | 41.1 | 15.3 | (28.8 | ) | 40.5 | |||||||||||
| Provision (benefit) for income taxes | 12.5 | 3.9 | (18.5 | ) | 9.5 | |||||||||||
| Net income (loss) from continuing operations | 28.6 | 11.4 | (10.3 | ) | 31.0 | |||||||||||
| Loss from discontinued operations, net of tax | — | (2.2 | ) | — | (4.8 | ) | ||||||||||
| Net income (loss) | $ | 28.6 | $ | 9.2 | $ | (10.3 | ) | $ | 26.2 | |||||||
| Non-controlling interest loss | (0.1 | ) | — | (0.5 | ) | — | ||||||||||
| Net income (loss) attributable to Rexnord | $ | 28.7 | $ | 9.2 | $ | (9.8 | ) | $ | 26.2 | |||||||
| Net income (loss) per share from continuing operations: | ||||||||||||||||
| Basic | $ | 0.29 | $ | 0.12 | $ | (0.11 | ) | $ | 0.32 | |||||||
| Diluted | $ | 0.28 | $ | 0.11 | $ | (0.11 | ) | $ | 0.31 | |||||||
| Net loss per share from discontinued operations: | ||||||||||||||||
| Basic | $ | — | $ | (0.02 | ) | $ | — | $ | (0.05 | ) | ||||||
| Diluted | $ | — | $ | (0.02 | ) | $ | — | $ | (0.05 | ) | ||||||
| Net income (loss) per share attributable to Rexnord: | ||||||||||||||||
| Basic | $ | 0.29 | $ | 0.10 | $ | (0.10 | ) | $ | 0.27 | |||||||
| Diluted | $ | 0.28 | $ | 0.09 | $ | (0.10 | ) | $ | 0.26 | |||||||
| Weighted-average number of shares outstanding (in thousands): | ||||||||||||||||
| Basic | 97,843 | 96,789 | 97,513 | 95,591 | ||||||||||||
| Effect of dilutive stock options | 3,317 | 3,489 | — | 4,077 | ||||||||||||
| Diluted | 101,160 | 100,278 | 97,513 | 99,668 | ||||||||||||
Rexnord Corporation and Subsidiaries
Reconciliation of GAAP to Non-GAAP Financial Measures
Third quarter
(in Millions, except share and per share amounts) (Unaudited)
| Third Quarter Ended | Nine Months Ended | ||||||||||||||
| December 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | ||||||||||||
| Net income (loss) | $ | 28.6 | $ | 9.2 | $ | (10.3 | ) | $ | 26.2 | ||||||
| Interest expense, net | 22.2 | 39.1 | 86.4 | 114.6 | |||||||||||
| Income tax provision (benefit) | 12.5 | 3.9 | (18.5 | ) | 9.5 | ||||||||||
| Depreciation and amortization | 26.7 | 26.9 | 80.6 | 83.9 | |||||||||||
| EBITDA | 90.0 | 79.1 | 138.2 | 234.2 | |||||||||||
| Adjustments to EBITDA | |||||||||||||||
| Actuarial loss on pension and postretirement benefit obligation | — | — | — | 0.2 | |||||||||||
| Loss from discontinued operations, net of tax | — | 2.2 | — | 4.8 | |||||||||||
| Restructuring and other similar charges | 1.8 | 2.3 | 4.8 | 6.3 | |||||||||||
| Loss on the extinguishment of debt | — | 2.9 | 133.2 | 24.0 | |||||||||||
| Stock-based compensation expense | 1.8 | 1.9 | 5.3 | 5.4 | |||||||||||
| LIFO (income) expense | (0.2 | ) | 1.4 | 1.3 | 3.5 | ||||||||||
| Impact of inventory fair value adjustment | 0.4 | — | 0.4 | — | |||||||||||
| Zurn PEX loss contingency | — | — | — | 10.1 | |||||||||||
| Other expense, net (1) | 4.2 | 2.2 | 10.3 | 1.5 | |||||||||||
| Subtotal of adjustments to EBITDA | 8.0 | 12.9 | 155.3 | 55.8 | |||||||||||
| Adjusted EBITDA | $ | 98.0 | $ | 92.0 | $ | 293.5 | $ | 290.0 | |||||||
| Third Quarter Ended | Nine Months Ended | ||||||||||||||
| Adjusted Net Income and Earnings Per Share | December 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | |||||||||||
| Net income (loss) | $ | 28.6 | $ | 9.2 | $ | (10.3 | ) | $ | 26.2 | ||||||
| Actuarial loss on pension and postretirement benefit obligation | — | — | — | 0.2 | |||||||||||
| Loss from discontinued operations, net of tax | — | 2.2 | — | 4.8 | |||||||||||
| Restructuring and other similar charges | 1.8 | 2.3 | 4.8 | 6.3 | |||||||||||
| Loss on the extinguishment of debt | — | 2.9 | 133.2 | 24.0 | |||||||||||
| Stock-based compensation expense | 1.8 | 1.9 | 5.3 | 5.4 | |||||||||||
| LIFO (income) expense | (0.2 | ) | 1.4 | 1.3 | 3.5 | ||||||||||
| Impact of inventory fair value adjustment | 0.4 | — | 0.4 | — | |||||||||||
| Zurn PEX loss contingency | — | — | — | 10.1 | |||||||||||
| Other expense, net (1) | 4.2 | 2.2 | 10.3 | 1.5 | |||||||||||
| Tax effect on above items | (2.7 | ) | (3.4 | ) | (56.3 | ) | (16.5 | ) | |||||||
| Adjusted net income | $ | 33.9 | $ | 18.7 | $ | 88.7 | $ | 65.5 | |||||||
| Weighted-average number of shares outstanding (in thousands) | |||||||||||||||
| Basic | 97,843 | 96,789 | 97,513 | 95,591 | |||||||||||
| Effect of dilutive stock options | 3,317 | 3,489 | 3,109 | 4,077 | |||||||||||
| Diluted | 101,160 | 100,278 | 100,622 | 99,668 | |||||||||||
| Adjusted earnings per share - diluted | $ | 0.34 | $ | 0.19 | $ | 0.89 | $ | 0.66 | |||||||
| Net income (loss) per share - diluted (in accordance with GAAP) | $ | 0.28 | $ | 0.09 | $ | (0.11 | ) | $ | 0.26 | ||||||
| (1) | Other expense, net for the quarter ended December 28, 2013, consists of foreign currency transaction losses of $1.7 million, $0.2 million loss on sale of property, plant and equipment and other miscellaneous expenses of $2.3 million. Other expense, net for the quarter ended December 29, 2012, consists of foreign currency transaction losses of $1.7 million, loss on sale of assets of $0.1 million and other miscellaneous expenses of $0.4 million. Other expense, net for the first nine months of fiscal 2014, consists of $3.0 million of costs attributable to our now concluded review of strategic alternatives by our Board of Directors, foreign currency transaction losses of $3.0 million, $1.3 million loss on sale of property, plant and equipment and other miscellaneous expenses of $3.0 million. Other expense, net for the first nine months of fiscal 2013, consists of management fee expense of $15.0 million to terminate our management agreement with Apollo, foreign currency transaction losses of $6.6 million, a recovery under the Continued Dumping and Subsidy Offset Act of $16.6 million, a $4.0 million gain on the sale of property, plant and equipment and other miscellaneous expenses of $0.5 million. |
Rexnord Corporation and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Loss)
(in Millions)
(Unaudited)
| Third Quarter Ended | Nine Months Ended | ||||||||||||||
| December 28, 2013 | December 29, 2012 | December 28, 2013 | December 29, 2012 | ||||||||||||
| Net income (loss) attributable to Rexnord | $ | 28.7 | $ | 9.2 | $ | (9.8 | ) | $ | 26.2 | ||||||
| Other comprehensive income (loss): | |||||||||||||||
| Foreign currency translation adjustments | (2.7 | ) | 0.7 | 5.2 | (5.7 | ) | |||||||||
| Unrealized gain on interest rate derivatives, net of tax | 0.1 | — | 0.1 | — | |||||||||||
| Change in pension and other postretirement defined benefit plans, net of tax | (0.3 | ) | 0.3 | (0.8 | ) | 0.9 | |||||||||
| Other comprehensive (loss) income, net of tax | (2.9 | ) | 1.0 | 4.5 | (4.8 | ) | |||||||||
| Non-controlling interest loss | (0.1 | ) | — | (0.5 | ) | — | |||||||||
| Total comprehensive income (loss) | $ | 25.7 | $ | 10.2 | $ | (5.8 | ) | $ | 21.4 | ||||||
Rexnord Corporation and Subsidiaries
Condensed Consolidated Balance Sheets
(in Millions, except share amounts)
(Unaudited)
| December 28, 2013 | March 31, 2013 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 192.7 | $ | 524.1 | ||||
| Receivables, net | 320.0 | 350.4 | ||||||
| Inventories, net | 379.3 | 326.2 | ||||||
| Other current assets | 51.6 | 46.4 | ||||||
| Total current assets | 943.6 | 1,247.1 | ||||||
| Property, plant and equipment, net | 435.8 | 410.7 | ||||||
| Intangible assets, net | 607.0 | 613.5 | ||||||
| Goodwill | 1,151.9 | 1,118.4 | ||||||
| Insurance for asbestos claims | 35.0 | 35.0 | ||||||
| Other assets | 42.8 | 49.1 | ||||||
| Total assets | $ | 3,216.1 | $ | 3,473.8 | ||||
| Liabilities and stockholders' equity | ||||||||
| Current liabilities: | ||||||||
| Current maturities of debt | $ | 26.1 | $ | 169.3 | ||||
| Trade payables | 195.7 | 208.3 | ||||||
| Compensation and benefits | 59.0 | 55.6 | ||||||
| Current portion of pension and postretirement benefit obligations | 5.7 | 5.7 | ||||||
| Interest payable | 0.8 | 48.1 | ||||||
| Other current liabilities | 114.8 | 121.2 | ||||||
| Total current liabilities | 402.1 | 608.2 | ||||||
| Long-term debt | 1,952.1 | 1,962.3 | ||||||
| Pension and postretirement benefit obligations | 163.4 | 170.8 | ||||||
| Deferred income taxes | 197.6 | 231.6 | ||||||
| Reserve for asbestos claims | 35.0 | 35.0 | ||||||
| Other liabilities | 31.8 | 37.4 | ||||||
| Total liabilities | 2,782.0 | 3,045.3 | ||||||
| Stockholders' equity: | ||||||||
| Preferred stock, $0.01 par value; 10,000,000 shares authorized; none issued | — | — | ||||||
| Common stock, $0.01 par value; 200,000,000 shares authorized; shares issued: 98,846,185 at December 28, 2013 and 98,108,438 at March 31, 2013 | 1.0 | 1.0 | ||||||
| Additional paid-in capital | 795.0 | 784.0 | ||||||
| Retained deficit | (321.3 | ) | (311.5 | ) | ||||
| Accumulated other comprehensive loss | (34.2 | ) | (38.7 | ) | ||||
| Treasury stock at cost; 900,904 shares at December 28, 2013 and March 31, 2013 | (6.3 | ) | (6.3 | ) | ||||
| Total Rexnord stockholders' equity | 434.2 | 428.5 | ||||||
| Non-controlling interest | (0.1 | ) | — | |||||
| Total stockholders' equity | 434.1 | 428.5 | ||||||
| Total liabilities and stockholders' equity | $ | 3,216.1 | $ | 3,473.8 | ||||
Rexnord Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in Millions)
(Unaudited)
| Nine Months Ended | ||||||||
| December 28, 2013 | December 29, 2012 | |||||||
| Operating activities | ||||||||
| Net (loss) income | $ | (10.3 | ) | $ | 26.2 | |||
| Adjustments to reconcile net (loss) income to cash provided by operating activities: | ||||||||
| Depreciation | 42.8 | 45.2 | ||||||
| Amortization of intangible assets | 37.8 | 38.7 | ||||||
| Amortization of deferred financing costs | 2.1 | 3.0 | ||||||
| Loss (gain) on dispositions of property, plant and equipment | 1.3 | (4.0 | ) | |||||
| Deferred income taxes | (30.2 | ) | (12.9 | ) | ||||
| Other non-cash charges | 0.8 | 8.0 | ||||||
| Loss on debt extinguishment | 133.2 | 24.0 | ||||||
| Stock-based compensation expense | 5.3 | 5.4 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Receivables | 36.4 | 36.2 | ||||||
| Inventories | (33.9 | ) | (41.6 | ) | ||||
| Other assets | (5.2 | ) | (0.9 | ) | ||||
| Accounts payable | (18.0 | ) | (33.5 | ) | ||||
| Accruals and other | (68.7 | ) | (44.7 | ) | ||||
| Cash provided by operating activities | 93.4 | 49.1 | ||||||
| Investing activities | ||||||||
| Expenditures for property, plant and equipment | (31.6 | ) | (41.5 | ) | ||||
| Acquisitions, net of cash | (112.0 | ) | (21.1 | ) | ||||
| Loan receivable for financing under New Market Tax Credit incentive program | — | (9.7 | ) | |||||
| Proceeds from dispositions of property, plant and equipment | — | 6.1 | ||||||
| Proceeds from dispositions of discontinued operations, net of cash | — | 2.3 | ||||||
| Cash used for investing activities | (143.6 | ) | (63.9 | ) | ||||
| Financing activities | ||||||||
| Proceeds from borrowings of long-term debt | 1,934.8 | 15.4 | ||||||
| Repayments of long-term debt | (1,938.2 | ) | (308.1 | ) | ||||
| Proceeds from borrowings of short-term debt | 6.9 | 10.2 | ||||||
| Repayments of short-term debt | (162.1 | ) | (5.1 | ) | ||||
| Payment of deferred financing fees | (17.1 | ) | (2.0 | ) | ||||
| Payment of early redemption premium on long-term debt | (109.9 | ) | (17.6 | ) | ||||
| Net proceeds from issuance of common stock | — | 458.3 | ||||||
| Proceeds from exercise of stock options | 1.8 | 2.3 | ||||||
| Third party investment in non-controlling interest | 0.4 | — | ||||||
| Excess tax benefit on exercise of stock options | 3.9 | 17.2 | ||||||
| Cash (used for) provided by financing activities | (279.5 | ) | 170.6 | |||||
| Effect of exchange rate changes on cash and cash equivalents | (1.7 | ) | (1.3 | ) | ||||
| (Decrease) increase in cash and cash equivalents | (331.4 | ) | 154.5 | |||||
| Cash and cash equivalents at beginning of period | 524.1 | 298.0 | ||||||
| Cash and cash equivalents at end of period | $ | 192.7 | $ | 452.5 | ||||
Rexnord Corporation and Subsidiaries
Supplemental Data
(in Millions)
(Unaudited)
| Fiscal 2014 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||||||
| Net sales | |||||||||||||||||||
| Process & Motion Control | $ | 314.6 | $ | 311.8 | 300.8 | $ | 927.2 | ||||||||||||
| Water Management | 194.1 | 202.7 | 188.3 | 585.1 | |||||||||||||||
| Corporate | — | — | — | — | |||||||||||||||
| Total | $ | 508.7 | $ | 514.5 | 489.1 | $ | 1,512.3 | ||||||||||||
| Adjusted EBITDA | |||||||||||||||||||
| Process & Motion Control | $ | 70.8 | $ | 77.6 | 76.2 | $ | 224.6 | ||||||||||||
| Water Management | 29.5 | 32.1 | 28.2 | 89.8 | |||||||||||||||
| Corporate | (7.5 | ) | (7.0 | ) | (6.4 | ) | (20.9 | ) | |||||||||||
| Total | $ | 92.8 | $ | 102.7 | 98.0 | $ | 293.5 | ||||||||||||
| Adjusted EBITDA % | |||||||||||||||||||
| Process & Motion Control | 22.5 | % | 24.9 | % | 25.3 | % | 24.2 | % | |||||||||||
| Water Management | 15.2 | % | 15.8 | % | 15.0 | % | 15.3 | % | |||||||||||
| Total (including Corporate) | 18.2 | % | 20.0 | % | 20.0 | % | 19.4 | % | |||||||||||
| Fiscal 2013 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Total | |||||||||||||||
| Net sales | |||||||||||||||||||
| Process & Motion Control | $ | 313.9 | $ | 309.1 | $ | 302.9 | $ | 340.2 | $ | 1,266.1 | |||||||||
| Water Management | 179.7 | 190.4 | 168.8 | 200.1 | 739.0 | ||||||||||||||
| Corporate | — | — | — | — | — | ||||||||||||||
| Total | $ | 493.6 | $ | 499.5 | $ | 471.7 | $ | 540.3 | $ | 2,005.1 | |||||||||
| Adjusted EBITDA | |||||||||||||||||||
| Process & Motion Control | $ | 74.2 | $ | 77.7 | $ | 74.9 | $ | 89.0 | $ | 315.8 | |||||||||
| Water Management | 29.3 | 30.5 | 23.7 | 30.7 | 114.2 | ||||||||||||||
| Corporate | (6.0 | ) | (7.7 | ) | (6.6 | ) | (4.7 | ) | (25.0 | ) | |||||||||
| Total | $ | 97.5 | $ | 100.5 | $ | 92.0 | $ | 115.0 | $ | 405.0 | |||||||||
| Adjusted EBITDA % | |||||||||||||||||||
| Process & Motion Control | 23.6 | % | 25.1 | % | 24.7 | % | 26.2 | % | 24.9 | % | |||||||||
| Water Management | 16.3 | % | 16.0 | % | 14.0 | % | 15.3 | % | 15.5 | % | |||||||||
| Total (including Corporate) | 19.8 | % | 20.1 | % | 19.5 | % | 21.3 | % | 20.2 | % | |||||||||