XML 13 R30.htm IDEA: XBRL DOCUMENT v3.20.1
Segment information (Tables)
3 Months Ended
Mar. 28, 2020
Segment Reporting [Abstract]  
Schedule of net sales by operating segment
Sales between reporting segments and the impact of such sales on Adjusted EBITDA for each segment are not included in internal reports presented to the CEO and have therefore not been included below.
Net Sales
Three months ended
(dollars in millions)
March 28, 2020March 30, 2019
Power Transmission$441.2  $499.5  
Fluid Power268.9  305.4  
Continuing operations$710.1  $804.9  
Adjusted EBITDA by segment was as follows:
Adjusted EBITDA
Three months ended
(dollars in millions)
March 28, 2020March 30, 2019
Power Transmission$79.5  $109.9  
Fluid Power 41.3  55.6  
Continuing operations$120.8  $165.5  
Schedule of net sales by key geographic regions and markets
The following table summarizes our net sales by key geographic region of origin:
Net Sales
Three months ended
March 28, 2020March 30, 2019
(dollars in millions)
Power Transmission
Fluid Power
Power Transmission
Fluid Power
U.S.$137.7  $139.7  $152.9  $157.1  
North America, excluding U.S.
40.3  41.7  42.0  46.6  
United Kingdom (“U.K.”)11.4  6.9  11.7  10.8  
EMEA(1), excluding U.K.
129.2  44.0  133.3  47.2  
East Asia and India65.2  17.4  73.6  20.5  
Greater China44.3  13.0  68.9  15.1  
South America13.1  6.2  17.1  8.1  
Net Sales$441.2  $268.9  $499.5  $305.4  
(1) Europe, Middle East and Africa (“EMEA”).
The following table summarizes our net sales into emerging and developed markets:
Net Sales
Three months ended
(dollars in millions)
March 28, 2020March 30, 2019
Developed$475.8  $543.7  
Emerging234.3  261.2  
Net Sales$710.1  $804.9  
Reconciliation of Adjusted EBITDA to net income from continuing operations
Reconciliation of net income from continuing operations to Adjusted EBITDA:
Three months ended
(dollars in millions)
March 28, 2020March 30, 2019
Net income from continuing operations$39.9  $605.1  
Income tax benefit(16.1) (539.7) 
Income from continuing operations before taxes23.8  65.4  
Interest expense36.7  38.1  
Other income(2.1) (3.3) 
Operating income from continuing operations58.4  100.2  
Depreciation and amortization54.9  56.1  
Transaction-related (income) expenses (1)
(0.2) 0.4  
Restructuring expenses1.9  3.3  
Share-based compensation expense2.9  2.6  
Sponsor fees (included in other operating expenses)1.7  1.8  
Severance-related expenses (included in cost of sales)0.1  —  
Severance-related expenses (benefits) (included in SG&A)0.5  (0.2) 
Other items not directly related to current operations0.6  1.3  
Adjusted EBITDA$120.8  $165.5  
(1) Transaction-related (income) expenses relate primarily to advisory fees and other costs recognized in respect of major corporate transactions, including the acquisition of businesses and debt refinancings.