![]() | ![]() |
• | Improving Deleverage |
• | Strong Free Cash Flow |
• | Reorganized Segments by Separating Commercial and Industrial Systems |
• | 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. |
• | 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. |
• | 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. |
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 | )% | |||||||||||
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 | ||||||||||
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 | ||||||||||